Mason Plan, Bella Vista Trails Estate Series,San Tan Valley,AZ,85143

Investment Highlights

Rental property for sale in San Tan Valley at Mason Plan, Bella Vista Trails Estate Series, San Tan Valley, AZ, 85143 priced at $406,990 converts $2,446/mo rent into $40/mo cash flow after a $1,992/mo obligation. Total monthly income equals $2,446/mo, and annual cash flow totals $483/yr on $134,917 invested. Return on cash invested prints 20.27% in year one, and rental yield reads 7.21% against a $406,990 entry. Equity gained on principal adds $2,626/yr, while 5% annual appreciation compiles into $112,444 by year five. Five-year ROI reaches 104.42% and total cumulative return in cash sums $140,882. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,446/mo property income covering a $1,992/mo payment, not borrower’s personal income.