120 W Okabena StWorthingtonMN56187
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
Investment Highlights
Rental property for sale in Worthington at 120 W Okabena St, Worthington, MN, 56187 offers $3,554/mo rent that, after a $2,200/mo payment, leaves $747/mo cash flow. Total monthly income is $3,554/mo, and annual cash flow is $8,966/yr on $149,009 cash. Return on cash invested measures 25.93% in year one, and rental yield stands at 9.49% at a $449,500 entry. Equity gained on principal adds $2,901/yr while 5% annual appreciation compounds into $124,189 by year five. Five-year ROI records 135.19% and total cumulative return in cash reaches $201,449. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,554/mo property income versus a $2,200/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1920
8,276 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 56187, Worthington, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,198 (100%) |
| Owner Occupied HU | 3,088 (59.4%) |
| Renter Occupied HU | 1,780 (34.2%) |
| Vacant Housing Units | 330 ( 6.3%) |
| Median Home Value | $213,663 |
| Average Home Value | $246,895 |
Housing Distribution
Address Breakdown
Residential
5,313
Single Family
4,417
Multi-Family
896
Businesses
514
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Phillip Willardson • Johnson Builders & Realty Inc
Mls Name: NorthstarMLS as distributed by MLS GRID
Mls ID: #6772854