Ezra Select Plan, Bella Vista Trails Classic Series,San Tan Valley,AZ,85143

Investment Highlights

Rental property for sale in San Tan Valley at Ezra Select Plan, Bella Vista Trails Classic Series, San Tan Valley, AZ, 85143 priced at $389,490 converts $2,431/mo rent into $129/mo cash flow after a $1,906/mo obligation. Total monthly income equals $2,431/mo, and annual cash flow totals $1,548/yr on $129,116 invested. Return on cash invested prints 21.11% in year one, and rental yield reads 7.49% against a $389,490 entry. Equity gained on principal adds $2,513/yr, while 5% annual appreciation compiles into $107,609 by year five. Five-year ROI reaches 108.94% and total cumulative return in cash sums $140,656. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,431/mo property income covering a $1,906/mo payment, not borrower’s personal income.