2206 S Ellsworth Rd #32B,Mesa,AZ,85209

Investment Highlights

Investment property for sale in Mesa at 2206 S Ellsworth Rd #32B, Mesa, AZ, 85209 offers a 9.5% rental yield on a $129,900 purchase with $1,028/mo rent. Total monthly income registers $1,028/mo, and a $636/mo payment leaves $260/mo available for distribution. Annual cash flow reaches $3,119/yr on $43,062 to close, and return on cash invested stands at 27.15% in year one. Equity gained on principal adds $838/yr while 5% annual appreciation supports $35,889 over five years. Portfolio math shows five-year ROI at 141.33% and total cumulative return in cash at $60,859. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,028/mo property income against a $636/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.