1452 S Ellsworth Rd #1078,Mesa,AZ,85209

Investment Highlights

Rental property for sale in Mesa at 1452 S Ellsworth Rd #1078, Mesa, AZ, 85209 generates $1,265/mo in rent and, after a $808/mo payment, leaves $289/mo in cash flow. Total monthly income is $1,265/mo, and annual cash flow is $3,471/yr on $54,698 invested. Return on cash invested sits at 26.25% in year one, and rental yield is 9.2% on a $165,000 entry. Equity gained on principal adds $1,065/yr, while 5% annual appreciation builds toward $45,586 over five years. Five-year ROI reaches 136.59% and total cumulative return in cash sums $74,711. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,265/mo property income rather than buyer’s personal income.