2206 S Ellsworth Rd #3B,Mesa,AZ,85209

Investment Highlights

Rental property for sale in Mesa at 2206 S Ellsworth Rd #3B, Mesa, AZ, 85209 generates $1,166/mo in rent and, after a $729/mo payment, leaves $286/mo in cash flow. Total monthly income is $1,166/mo, and annual cash flow is $3,427/yr on $49,360 invested. Return on cash invested sits at 26.85% in year one, and rental yield is 9.4% on a $148,900 entry. Equity gained on principal adds $961/yr, while 5% annual appreciation builds toward $41,138 over five years. Five-year ROI reaches 139.76% and total cumulative return in cash sums $68,985. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,166/mo property income rather than buyer’s personal income.