20902 E Frontier Rd,Red Rock,AZ,85145

Investment Highlights

Investment property for sale in Red Rock at 20902 E Frontier Rd, Red Rock, AZ, 85145 listed at $260,000 pairs $2,335/mo rent with a $1,273/mo payment to leave $798/mo cash flow. Total monthly income runs $2,335/mo, and annual cash flow reaches $9,572/yr on $86,190 cash to close. Return on cash invested measures 31.01% in year one, and rental yield registers 10.78% at a $260,000 basis. Equity gained on principal adds $1,678/yr, and annual property appreciation at 5% supports $71,833 by year five. Five-year ROI tracks 162.04% and total cumulative return in cash totals $139,661. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,335/mo property income relative to a $1,273/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).