Cody Plan, Riverstone : Frontier Series at Club District,Madera,CA,93636

Investment Highlights

Rental property for sale in Madera at Cody Plan, Riverstone: Frontier Series at Club District, Madera, CA, 93636 priced at $495,000 converts $3,443/mo rent into $381/mo cash flow after a $2,423/mo obligation. Total monthly income equals $3,443/mo, and annual cash flow totals $4,567/yr on $164,093 invested. Return on cash invested prints 22.69% in year one, and rental yield reads 8.35% against a $495,000 entry. Equity gained on principal adds $3,194/yr, while 5% annual appreciation compiles into $136,759 by year five. Five-year ROI reaches 117.77% and total cumulative return in cash sums $193,246. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,443/mo property income covering a $2,423/mo payment, not borrower’s personal income.