105 W Main StSan ManuelAZ85631
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 105 W Main St, San Manuel, AZ, 85631 in San Manuel speaks for itself: 13.68% gross on a $185,000 price, generating $2,108/mo in rent and $1,015/mo in net income after the $832/mo debt service. DSCR 2.53, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $12,178 stacks alongside $51,112 in projected five-year appreciation and $1,704/yr in principal reduction. Projected total cumulative return: $135,197.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 13.7% | 6.2% |
| Monthly Cash Flow | $1,015 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $2,108 |
| Total Monthly Debt Service | $1,020 |
| DSCR Ratio | 2.07x |
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 1982
8,276 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85631, San Manuel, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,621 (100%) |
| Owner Occupied HU | 1,135 (70.0%) |
| Renter Occupied HU | 292 (18.0%) |
| Vacant Housing Units | 194 (12.0%) |
| Median Home Value | $111,155 |
| Average Home Value | $243,676 |
Housing Distribution
Address Breakdown
Residential
1,340
Single Family
1,340
Multi-Family
0
Businesses
53
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 1982
8,276 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85631, San Manuel, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,621 (100%) |
| Owner Occupied HU | 1,135 (70.0%) |
| Renter Occupied HU | 292 (18.0%) |
| Vacant Housing Units | 194 (12.0%) |
| Median Home Value | $111,155 |
| Average Home Value | $243,676 |
Housing Distribution
Address Breakdown
Residential
1,340
Single Family
1,340
Multi-Family
0
Businesses
53
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kristy McInnis • Coldwell Banker Realty
Mls Name: MLS of Southern Arizona
Mls Provider:
Mls ID: #22509384