21100 E Frontier Rd,Red Rock,AZ,85145

Investment Highlights

Investment property for sale in Red Rock at 21100 E Frontier Rd, Red Rock, AZ, 85145 offers a 9.73% rental yield on a $254,999 purchase with $2,068/mo rent. Total monthly income registers $2,068/mo, and a $1,248/mo payment leaves $561/mo available for distribution. Annual cash flow reaches $6,729/yr on $84,532 to close, and return on cash invested stands at 27.87% in year one. Equity gained on principal adds $1,645/yr while 5% annual appreciation supports $70,452 over five years. Portfolio math shows five-year ROI at 145.16% and total cumulative return in cash at $122,707. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,068/mo property income against a $1,248/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.