2187 S Warriors Run, Cottonwood, AZ, 86326 | $200/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1456 sft

2050 State Route 89 LOT A-183, Cottonwood, AZ, 86326

1 Bed
1 Bath
1510 sft

10935 E Austin Cir, Cornville, AZ, 86325

2 Bed
2 Bath
1 sft

3470 E Airport Dr, Rimrock, AZ, 86335

2 Bed
2 Bath
1405 sft

5935 N Jo Ann Dr, Rimrock, AZ, 86335

Nearby investment properties with comparable prices

3 Bed
2 Bath
1456 sft

12091 E McQueen Dr, Dewey, AZ, 86327

2 Bed
2 Bath
372 sft

3884 E Sparrow Ln, Camp Verde, AZ, 86322

3 Bed
2 Bath
1180 sft

9037 E Rancho Vista Dr, Prescott Valley, AZ, 86314

3 Bed
1 Bath
1400 sft

5080 N Ranger Rd, Prescott Valley, AZ, 86314

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

Rental property for sale in Cottonwood at 2187 S Warriors Run, Cottonwood, AZ, 86326 generates $1,967/mo in rent and, after a $1,463/mo payment, leaves $200/mo in cash flow. Total monthly income is $1,967/mo, and annual cash flow is $2,400/yr on $99,119 invested. Return on cash invested sits at 22.33% in year one, and rental yield is 7.89% on a $299,000 entry. Equity gained on principal adds $1,929/yr, while 5% annual appreciation builds toward $82,608 over five years. Five-year ROI reaches 115.51% and total cumulative return in cash sums $114,490. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,967/mo property income rather than buyer’s personal income.

Manufactured

Built in 1982

0.28 Acres lot

$N/A/sqft

No HOA