10794 Hawthorn Trl UNIT A,Woodbury,MN,55129

Investment Highlights

Investment property for sale in Woodbury at 10794 Hawthorn Trl UNIT A, Woodbury, MN, 55129 offers a 9.94% rental yield on a $323,700 purchase with $2,682/mo rent. Total monthly income registers $2,682/mo, and a $1,584/mo payment leaves $661/mo available for distribution. Annual cash flow reaches $7,932/yr on $107,307 to close, and return on cash invested stands at 27.3% in year one. Equity gained on principal adds $2,089/yr while 5% annual appreciation supports $89,432 over five years. Portfolio math shows five-year ROI at 142.55% and total cumulative return in cash at $152,965. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,682/mo property income against a $1,584/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.