2050 W. St. Rt. 89A, #326 Plan, Pine Shadows, Cottonwood, AZ, 86326 | $177/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
- sft

205 Sunset Dr #162, Sedona, AZ, 86336

3 Bed
2 Bath
1680 sft

2050 W State Highway 89 LOT A-223, Cottonwood, AZ, 86326

2050 W. St. Rt. 89A , #20 Plan, Pine Shadows

3 Bed
2 Bath
1568 sft

2050 W. St. Rt. 89A , #20 Plan, Pine Shadows, Cottonwood, AZ, 86326

3 Bed
2 Bath
1940 sft

2694 S Cliff View Dr, Cottonwood, AZ, 86326

Nearby investment properties with comparable prices

Investment Property+ 1 more

2 Bed
2 Bath
938 sft

2654 S Mohave Ln, Cottonwood, AZ, 86326

Investment Property+ 1 more

2 Bed
2 Bath
938 sft

3880 N Robin Dr, Prescott Valley, AZ, 86314

3 Bed
2 Bath
1447 sft

6770 W State Route 89a #305, Sedona, AZ, 86336

2 Bed
2 Bath
1500 sft

6770 W State Route 89a #306, Sedona, AZ, 86336

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Cottonwood at 2050 W. St. Rt. 89A, #326 Plan, Pine Shadows, Cottonwood, AZ, 86326 earns $177/mo cash flow from $1,447/mo rent with a $1,052/mo payment. Total monthly income totals $1,447/mo, and annual cash flow totals $2,118/yr on $71,239 capital. ROI tracks 22.88% on current figures, and rental yield reads 8.08% at a $214,900 purchase. Equity gained on principal adds $1,387/yr, and 5% annual appreciation supports $59,373 over five years. Five-year ROI reaches 118.44% and total cumulative return in cash sums $84,378. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,447/mo property income instead of your personal income.

Manufactured

Built in 2025

N/A lot

$N/A/sqft

No HOA