122 Huntington DrWaconiaMN55387
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 Waconia at 122 Huntington Dr, Waconia, MN, 55387 offers $3,222/mo rent that, after a $1,742/mo payment, leaves $1,000/mo cash flow. Total monthly income is $3,222/mo, and annual cash flow is $11,994/yr on $117,981 cash. Return on cash invested measures 30.08% in year one, and rental yield stands at 10.86% at a $355,900 entry. Equity gained on principal adds $2,297/yr while 5% annual appreciation compounds into $98,329 by year five. Five-year ROI records 157.43% and total cumulative return in cash reaches $185,742. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,222/mo property income versus a $1,742/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Townhouse
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 55387, Waconia, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,927 (100%) |
| Owner Occupied HU | 4,545 (76.7%) |
| Renter Occupied HU | 1,157 (19.5%) |
| Vacant Housing Units | 225 ( 3.8%) |
| Median Home Value | $477,570 |
| Average Home Value | $536,279 |
Housing Distribution
Address Breakdown
Residential
6,002
Single Family
5,136
Multi-Family
866
Businesses
460
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
