3156 Mesa Trl, Flagstaff, AZ, 86005 | $273/mo Cash Flow

Recently Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Rental Income+ 1 more

2 Bed
2 Bath
776 sft

3200 S Litzler Dr APT 3-212, Flagstaff, AZ, 86005

2 Bed
2 Bath
906 sft

1385 W University Ave UNIT 103, Flagstaff, AZ, 86001

4 Bed
3 Bath
384 sft

1141 N Worthington Pl, Flagstaff, AZ, 86001

3 Bed
3 Bath
344 sft

2315 N Whispering Pines Way, Flagstaff, AZ, 86004

Nearby investment properties with comparable prices

$ 340,000

ROI

Cash Flow/m

3 Bed
2 Bath
1403 sft

17085 Grizzly Rdg #0, Munds Park, AZ, 86017

2 Bed
2 Bath
805 sft

3200 S Litzler Dr #16, Flagstaff, AZ, 86005

2 Bed
2 Bath
805 sft

3200 S Litzler Dr APT 16112, Flagstaff, AZ, 86005

2 Bed
2 Bath
851 sft

1200 S Riordan Ranch St APT 2, Flagstaff, AZ, 86001

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 Flagstaff at 3156 Mesa Trl, Flagstaff, AZ, 86005 uses $132,600 cash to close to unlock $3,280/yr annual cash flow and $273/mo monthly cash flow. Total monthly income runs $2,638/mo, and a $1,958/mo payment keeps the spread at $273/mo. Purchase price stands at $400,000, and rental yield measures 7.91% with $2,638/mo rent. Return on cash invested shows 22.38% in year one, and 5% annual appreciation builds toward $110,513 over five years. Five-year ROI reaches 115.76% and total cumulative return in cash records $153,496. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,638/mo property income covering a $1,958/mo payment rather than investor’s personal income.

Manufactured

Built in 2006

8,936 sqft lot

$N/A/sqft

No HOA