Tucson
Investment Analysis

Tucson, AZ
Investor Report

Comprehensive real estate investment analysis with cap rates, rental yields, and risk assessment.

Share:
38
Investment Score
Buy
Cap Rate (Est.)
2.3%
Gross Yield
3.8%
P/R Ratio
19.9x
YoY Growth
-3.1%
Median Home Price
$320,000
Average Rent (1BR)
$1,018/mo
Median Income
$55,708
Population
547,232

Investment Breakdown

40
Value Score
19
Growth Score
41
Safety Score
56
Afford Score

Tucson has a price-to-rent ratio of 19.9x, which indicates buying is moderately favorable.

The estimated cap rate of 2.3% is below average, typical of appreciation-focused markets.

Year-over-year price growth of -3.1% suggests a cooling market.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $1,018
Annual Gross $12,216

Est. Monthly Expenses

Property Tax (~1.5%) -$400
Insurance (~0.5%) -$133
Maintenance (~1%) -$267
Est. Net Cash Flow $218/mo

Price Forecast 2026–2028

🔮 Tucson Price Forecast 20262028

Based on 5-year Zillow ZHVI trend analysis · Statistical projection
📈 Upward Trend
PROJECTEDNOW$320K2027$351K 9.5%2028$361K 12.7%20232024Now
$379K$301K
Current
$320K
2026
Projected
$351K
9.5% by 2027
Projected
$361K
12.7% by 2028
5yr CAGR:+4.9%
Confidence:Low
R²:0.49

For those mapping out a Tucson housing market forecast through 2028, the data suggests a period of stabilization rather than dramatic shifts. With a median price of $320,343 and a recent -2.4% year-over-year change, the market is clearly cooling from its pandemic-era highs. However, a 5-year gain of 29.2% and a steady 5.2% CAGR indicate that values have found a new, higher floor. The current 62/100 market temperature score points to a balanced environment, where sellers must price realistically but motivated buyers still have leverage. Given these dynamics, the core question of will Tucson home prices drop significantly is likely answered with a "no"—instead, expect modest appreciation tied to inflation as the market digests recent gains.

Local economic fundamentals will be key drivers in the Tucson real estate Tucson 2027 landscape. The presence of major employers like Raytheon and the University of Arizona provides a stable employment base, while ongoing growth in aerospace and defense sectors should support housing demand. Yet, affordability remains a pressing concern. A price-to-rent ratio of 22.7x, well above the national average of 18x, signals that buying is stretched relative to renting, which is reinforced by the "RENT" verdict. With homes sitting for 44 days on market—longer than the frantic pace of recent years—buyers have more room to negotiate. This suggests that while Tucson's strong A risk grade makes it a safe long-term bet, the immediate horizon favors renters or patient buyers over speculative investors.

Projected Cap Rate (2027)
2.2%
5yr CAGR
+4.9%

Job Market

Unemployment 3.8%
National avg: 3.7%
Job Growth (YoY) +3.2%

Healthcare

75
Score
Good

Risk Factors

High Crime Area
Declining Prices

Market Activity

Source: Redfin · 2026-01-31
Sale-to-List 97.3%
Months Supply 5.2
Price Drops 27%
Gone in 2 Wks 26%

Market Position

Affordability Below Avg
Safety Higher Risk

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for Tucson.

Total ROI
-132%
on $64,000 invested
Annual ROI
NaN%
compounded
Total Return
-$84,674
appreciation + cashflow
Mo. Cash Flow
-$1,502
year 1 estimate
Equity Growth Over 5 Years
Y167kY269kY372kY476kY579k
Appreciation
$0
Cash Flow
-$84,674
Final Equity
$79,002

* Estimates based on 0.0% annual appreciation, 3% rent growth, 5% vacancy. Does not include closing costs, tax benefits, or capital gains tax. For illustrative purposes only.

Rental Investment Calculator Estimate your monthly cashflow

Rental Income Estimator

Pre-filled for Tucson

Property

Purchase Price$320,000
Monthly Rent$1,018
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$1,363
Monthly Cash Flow
-$16,352/ year
-25.5%
Cash-on-Cash
1.0%
Cap Rate

Monthly Breakdown

+ Rental Income$1,018
− Mortgage (P&I)$1,618
− Property Tax$320
− Insurance$125
− Maintenance$267
− Vacancy Loss$51
= Net Cash Flow-$1,363

Investment Summary

Down Payment
$64,000
Loan Amount
$256,000
Total Monthly Expenses
$2,381
Gross Yield
3.8%

Disclaimer: This analysis is for informational purposes only and should not be considered financial advice. Investment decisions should be made after consulting with qualified professionals. Data sources include Zillow, Census Bureau, and BLS. Cap rates and yields are estimates based on available data.

Last updated: March 2026