11756 Upper 31st St N, Lake Elmo, MN, 55042 | $1,481/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Washburn Plan, East Pointe : Landmark Collection

4 Bed
4 Bath
3328 sft

Washburn Plan, East Pointe : Landmark Collection, Saint Paul, MN, 55129

3 Bed
3 Bath
3272 sft

6 Robb Farm Rd, North Oaks, MN, 55127

4 Bed
4 Bath
3461 sft

867 Lois Ln, Lino Lakes, MN, 55014

4 Bed
4 Bath
3966 sft

11264 Stonemill Farms Curv, Woodbury, MN, 55129

Nearby investment properties with comparable prices

4 Bed
3 Bath
2328 sft

10794 Hemingway Ave S, Cottage Grove, MN, 55016

3 Bed
3 Bath
2510 sft

11228 10th St N, Lake Elmo, MN, 55042

4 Bed
2 Bath
2736 sft

8689 Jenner Ln S, Cottage Grove, MN, 55016

3 Bed
3 Bath
2978 sft

3713 112th Ln NE, Blaine, MN, 55449

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 Lake Elmo at 11756 Upper 31st St N, Lake Elmo, MN, 55042 earns $1,481/mo cash flow from $5,134/mo rent with a $2,863/mo payment. Total monthly income totals $5,134/mo, and annual cash flow totals $17,775/yr on $192,465 capital. ROI tracks 29.3% on current figures, and rental yield reads 10.53% at a $585,000 purchase. Equity gained on principal adds $3,775/yr, and 5% annual appreciation supports $161,625 over five years. Five-year ROI reaches 153.23% and total cumulative return in cash sums $294,918. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $5,134/mo property income instead of your personal income.

Single Family

Built in 2021

9,975 sqft lot

$N/A/sqft

No HOA