12175 Vermillion St NE UNIT G,Blaine,MN,55449

Investment Highlights

Investment property for sale in Blaine at 12175 Vermillion St NE UNIT G, Blaine, MN, 55449 offers a 10.67% rental yield on a $278,000 purchase with $2,473/mo rent. Total monthly income registers $2,473/mo, and a $1,361/mo payment leaves $737/mo available for distribution. Annual cash flow reaches $8,840/yr on $92,157 to close, and return on cash invested stands at 29.5% in year one. Equity gained on principal adds $1,794/yr while 5% annual appreciation supports $76,806 over five years. Portfolio math shows five-year ROI at 154.37% and total cumulative return in cash at $142,265. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,473/mo property income against a $1,361/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.