Plan 2128 Modeled Plan, Cordillera,Gilbert,AZ,85298

Investment Highlights

Rental property for sale in Gilbert at Plan 2128 Modeled Plan, Cordillera, Gilbert, AZ, 85298 priced at $538,990 converts $3,208/mo rent into $22/mo cash flow after a $2,638/mo obligation. Total monthly income equals $3,208/mo, and annual cash flow totals $264/yr on $177,328 invested. Return on cash invested prints 20.21% in year one, and rental yield reads 7.14% against a $538,990 entry. Equity gained on principal adds $3,478/yr, while 5% annual appreciation compiles into $148,913 by year five. Five-year ROI reaches 104.07% and total cumulative return in cash sums $184,545. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,208/mo property income covering a $2,638/mo payment, not borrower’s personal income.