Lockhart Plan, Preserve at San Tan - Sonoran Collection, San Tan Valley, AZ, 85142 | $193/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2163 sft

3869 S Dew Drop Ln, Gilbert, AZ, 85297

4 Bed
3 Bath
2834 sft

3552 E Claxton Ave, Gilbert, AZ, 85297

Clark II Plan 4076 Plan, Hawes Crossing : Horizon

5 Bed
3 Bath
2233 sft

Clark II Plan 4076 Plan, Hawes Crossing : Horizon, Mesa, AZ, 85212

4 Bed
3 Bath
3113 sft

6471 S Dragoon Ct, Chandler, AZ, 85249

Nearby investment properties with comparable prices

3 Bed
2 Bath
1691 sft

22476 E Cattle Dr, Queen Creek, AZ, 85142

4 Bed
3 Bath
2428 sft

10446 E Upton Ave, Mesa, AZ, 85212

4 Bed
3 Bath
2722 sft

Elden Plan 4505 Plan, Molino at Soleo, San Tan Valley, AZ, 85140

Sapphire Plan, Hawes Crossing Encore Collection

3 Bed
3 Bath
1970 sft

Sapphire Plan, Hawes Crossing Encore Collection, Q6zu15 Mesa, AZ, 85212

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Total monthly income is $4,006/mo, and annual cash flow is $2,319/yr on $212,203 cash. Return on cash invested measures 21.15% in year one, and rental yield stands at 7.45% at a $644,995 entry. Equity gained on principal adds $4,162/yr while 5% annual appreciation compounds into $178,200 by year five. Five-year ROI records 109.12% and total cumulative return in cash reaches $231,566. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,006/mo property income versus a $3,157/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA