11535 57th Ave NPlymouthMN55442
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 11535 57th Ave N, Plymouth, MN, 55442 in Plymouth. Priced at $665,000, it generates $6,032/mo in gross rent and $1,880/mo in net monthly cash flow, a 10.89% yield that comfortably supports the 2.02 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $22,558. Five-year appreciation: $183,727. Equity from principal paydown: $6,125/yr. Total projected cumulative return: $373,313.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.9% | 4.5% |
| Monthly Cash Flow | $1,880 | $850 |
City averages based on Plymouth market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $6,032 |
| Total Monthly Debt Service | $3,888 |
| DSCR Ratio | 1.55x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1978
0.43 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 55442, Minneapolis, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,581 (100%) |
| Owner Occupied HU | 4,031 (72.2%) |
| Renter Occupied HU | 1,369 (24.5%) |
| Vacant Housing Units | 181 ( 3.2%) |
| Median Home Value | $466,721 |
| Average Home Value | $503,599 |
Housing Distribution
Address Breakdown
Residential
5,792
Single Family
4,301
Multi-Family
1,491
Businesses
167
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Single Family
Built in 1978
0.43 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 55442, Minneapolis, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,581 (100%) |
| Owner Occupied HU | 4,031 (72.2%) |
| Renter Occupied HU | 1,369 (24.5%) |
| Vacant Housing Units | 181 ( 3.2%) |
| Median Home Value | $466,721 |
| Average Home Value | $503,599 |
Housing Distribution
Address Breakdown
Residential
5,792
Single Family
4,301
Multi-Family
1,491
Businesses
167
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices