Bailey Plan, The Enclave at Mission Royale - Estate Series P4,Casa Grande,AZ,85194

Investment Highlights

Total monthly income registers $2,596/mo, and a $2,065/mo payment leaves $102/mo available for distribution. Annual cash flow reaches $1,224/yr on $139,890 to close, and return on cash invested stands at 20.78% in year one. Equity gained on principal adds $2,723/yr while 5% annual appreciation supports $116,588 over five years. Portfolio math shows five-year ROI at 107.16% and total cumulative return in cash at $149,900. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,596/mo property income against a $2,065/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.