2645 Nakai Trl,Flagstaff,AZ,86005

Investment Highlights

Investment property for sale in Flagstaff at 2645 Nakai Trl, Flagstaff, AZ, 86005 offers a 7.4% rental yield on a $475,000 purchase with $2,928/mo rent. Total monthly income registers $2,928/mo, and a $2,325/mo payment leaves $120/mo available for distribution. Annual cash flow reaches $1,441/yr on $157,463 to close, and return on cash invested stands at 20.82% in year one. Equity gained on principal adds $3,065/yr while 5% annual appreciation supports $131,234 over five years. Portfolio math shows five-year ROI at 107.41% and total cumulative return in cash at $169,123. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,928/mo property income against a $2,325/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.