2206 S Ellsworth Rd #26B, Mesa, AZ, 85209 | $728/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1539 sft

2528 N Lema Dr, Mesa, AZ, 85215

2 Bed
2 Bath
1112 sft

5409 E Colby St, Mesa, AZ, 85205

2 Bed
2 Bath
864 sft

8055 E Thomas Rd UNIT A202, Scottsdale, AZ, 85251

2 Bed
2 Bath
864 sft

1942 S Emerson UNIT 154, Mesa, AZ, 85210

Nearby investment properties with comparable prices

2 Bed
2 Bath
1736 sft

650 N Hawes Rd UNIT 2819, Mesa, AZ, 85207

3 Bed
2 Bath
1624 sft

8500 E Southern Ave #483, Mesa, AZ, 85209

1 Bed
1 Bath
778 sft

13700 N Fountain Hills Blvd APT 217, Fountain Hills, AZ, 85268

2 Bed
2 Bath
1920 sft

6209 E McKellips Rd LOT 297, Mesa, AZ, 85215

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 Mesa at 2206 S Ellsworth Rd #26B, Mesa, AZ, 85209 uses $81,516 cash to close to unlock $8,736/yr annual cash flow and $728/mo monthly cash flow. Total monthly income runs $2,182/mo, and a $1,204/mo payment keeps the spread at $728/mo. Purchase price stands at $245,900, and rental yield measures 10.65% with $2,182/mo rent. Return on cash invested shows 30.63% in year one, and 5% annual appreciation builds toward $67,938 over five years. Five-year ROI reaches 159.92% and total cumulative return in cash records $130,363. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,182/mo property income covering a $1,204/mo payment rather than investor’s personal income.

Manufactured

Built in 2025

N/A lot

$N/A/sqft

No HOA