1200 Willow Trl, Farmington, MN, 55024 | $771/mo Cash Flow

Pending

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
1128 sft

1800 Graham Ave UNIT 129, Saint Paul, MN, 55116

1 Bed
1 Bath
823 sft

408 Erie St, Saint Paul, MN, 55102

2 Bed
1 Bath
1728 sft

8723 205th St W, Lakeville, MN, 55044

2 Bed
2 Bath
922 sft

3425 Golfview Dr APT 318, Eagan, MN, 55123

Nearby investment properties with comparable prices

2 Bed
1 Bath
1040 sft

114 Carmel Ave W #15, Saint Paul, MN, 55118

2 Bed
2 Bath
1232 sft

5217 Hummingbird Ln #149, Farmington, MN, 55024

2 Bed
1 Bath
1185 sft

4253 39th Ave S, Minneapolis, MN, 55406

2 Bed
1 Bath
1150 sft

8781 Ironwood Ave S, Cottage Grove, MN, 55016

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 Farmington at 1200 Willow Trl, Farmington, MN, 55024 earns $771/mo cash flow from $2,238/mo rent with a $1,150/mo payment. Total monthly income totals $2,238/mo, and annual cash flow totals $9,251/yr on $77,869 capital. ROI tracks 31.79% on current figures, and rental yield reads 11.43% at a $234,900 purchase. Equity gained on principal adds $1,516/yr, and 5% annual appreciation supports $64,899 over five years. Five-year ROI reaches 166.6% and total cumulative return in cash sums $129,729. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,238/mo property income instead of your personal income.

Townhouse

Built in 2003

1,263 sqft lot

$N/A/sqft

No HOA