1124 Trailwood S,Hopkins,MN,55343

Investment Highlights

Rental property for sale in Hopkins at 1124 Trailwood S, Hopkins, MN, 55343 generates $2,154/mo in rent and, after a $1,101/mo payment, leaves $749/mo in cash flow. Total monthly income is $2,154/mo, and annual cash flow is $8,991/yr on $74,588 invested. Return on cash invested sits at 31.96% in year one, and rental yield is 11.49% on a $225,000 entry. Equity gained on principal adds $1,452/yr, while 5% annual appreciation builds toward $62,163 over five years. Five-year ROI reaches 167.59% and total cumulative return in cash sums $125,001. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,154/mo property income rather than buyer’s personal income.