1113 Dorthy Ln, Elko New Market, MN, 55054 | $54/mo Cash Flow

For Sale

Listed for sale 6 days ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1844 sft

1608 Haeg Dr, Bloomington, MN, 55431

2 Bed
2 Bath
1562 sft

20534 Cypress Dr, Farmington, MN, 55024

2 Bed
2 Bath
1329 sft

1704 Crestview St, Shakopee, MN, 55379

2 Bed
3 Bath
1450 sft

705 Roundhouse St, Shakopee, MN, 55379

Nearby investment properties with comparable prices

4 Bed
2 Bath
2000 sft

1100 Walnut St, Farmington, MN, 55024

3 Bed
3 Bath
1883 sft

17944 Genoa Dr, Lakeville, MN, 55044

Franklin Plan, Vermillion Commons : Colonial Manor Collection

3 Bed
3 Bath
1800 sft

Franklin Plan, Vermillion Commons : Colonial Manor Collection, Farmington, MN, 55024

3 Bed
1 Bath
1426 sft

17481 Jasmine Ave, Lakeville, MN, 55044

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

Rental property for sale in Elko New Market at 1113 Dorthy Ln, Elko New Market, MN, 55054 generates $2,645/mo in rent and, after a $2,031/mo payment, leaves $54/mo in cash flow. Total monthly income is $2,645/mo, and annual cash flow is $645/yr on $137,573 invested. Return on cash invested sits at 20.38% in year one, and rental yield is 7.65% on a $415,000 entry. Equity gained on principal adds $2,678/yr, while 5% annual appreciation builds toward $114,657 over five years. Five-year ROI reaches 105.43% and total cumulative return in cash sums $145,041. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,645/mo property income rather than buyer’s personal income.

Single Family

Built in 2026

3,484 sqft lot

$N/A/sqft

No HOA