Moonbeam Plan, Bella Vista Farms, San Tan Valley, AZ, 85143 | $387/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1150 sft

205 N 74th St UNIT 138, Mesa, AZ, 85207

2 Bed
2 Bath
1150 sft

205 N 74th St UNIT 234, Mesa, AZ, 85207

2 Bed
2 Bath
1150 sft

205 N 74th St UNIT 260, Mesa, AZ, 85207

2 Bed
2 Bath
975 sft

145 N 74th St UNIT 127, Mesa, AZ, 85207

Nearby investment properties with comparable prices

4 Bed
2 Bath
1832 sft

3458 N Camden Dr, Florence, AZ, 85132

2 Bed
2 Bath
1227 sft

1265 S Aaron Dr Unit 245, Mesa, AZ, 85209

2 Bed
2 Bath
1056 sft

1941 S Pierpont Dr #1043, Mesa, AZ, 85206

4 Bed
2 Bath
1865 sft

653 W Freedom St, Florence, AZ, 85132

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

Investment property for sale in San Tan Valley at Moonbeam Plan, Bella Vista Farms, San Tan Valley, AZ, 85143 with 5% annual appreciation on a $368,990 basis while $2,568/mo rent supports operations. Total monthly income totals $2,568/mo and a $1,806/mo payment preserves $387/mo for cash returns. Annual cash flow comes to $4,642/yr on $122,320 deployed, and return on cash invested reaches 23.7% in year one. Equity gained on principal adds $2,381/yr, and five-year appreciation sums $101,945 alongside rental yield of 8.35%. Five-year ROI measures 122.83% and total cumulative return in cash totals $150,240.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,568/mo property income versus a $1,806/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA