Kingston Plan, Copper Basin,San Tan Valley,AZ,85143

Investment Highlights

Rental property for sale in San Tan Valley at Kingston Plan, Copper Basin, San Tan Valley, AZ, 85143 priced at $414,990 converts $2,918/mo rent into $465/mo cash flow after a $2,031/mo obligation. Total monthly income equals $2,918/mo, and annual cash flow totals $5,581/yr on $137,569 invested. Return on cash invested prints 23.97% in year one, and rental yield reads 8.44% against a $414,990 entry. Equity gained on principal adds $2,678/yr, while 5% annual appreciation compiles into $114,654 by year five. Five-year ROI reaches 124.25% and total cumulative return in cash sums $170,934. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,918/mo property income covering a $2,031/mo payment, not borrower’s personal income.