Plan 1465 Modeled Plan, Saguaro HavenTucsonAZ85746
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowPlan 1465 Modeled Plan, Saguaro Haven, Tucson, AZ, 85746 in Tucson earns its strong cash-flow label: 11.45% yield, $2,756/mo rent, $1,048/mo net income, DSCR 2.12. The $288,990 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $79,843 by year five. Combined with $2,662/yr in principal paydown, total projected return reaches $176,725.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.5% | 6.2% |
| Monthly Cash Flow | $1,048 | $450 |
City averages based on Tucson market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,756 |
| Total Monthly Debt Service | $1,593 |
| DSCR Ratio | 1.73x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85746, Tucson, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,847 (100%) |
| Owner Occupied HU | 11,752 (69.8%) |
| Renter Occupied HU | 3,937 (23.4%) |
| Vacant Housing Units | 1,158 ( 6.9%) |
| Median Home Value | $266,835 |
| Average Home Value | $296,257 |
Housing Distribution
Address Breakdown
Residential
14,613
Single Family
12,501
Multi-Family
2,112
Businesses
251
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85746, Tucson, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,847 (100%) |
| Owner Occupied HU | 11,752 (69.8%) |
| Renter Occupied HU | 3,937 (23.4%) |
| Vacant Housing Units | 1,158 ( 6.9%) |
| Median Home Value | $266,835 |
| Average Home Value | $296,257 |
Housing Distribution
Address Breakdown
Residential
14,613
Single Family
12,501
Multi-Family
2,112
Businesses
251
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
