12202 Opal St NE,Blaine,MN,55449

Investment Highlights

Investment property for sale in Blaine at 12202 Opal St NE, Blaine, MN, 55449 listed at $569,900 pairs $4,835/mo rent with a $2,789/mo payment to leave $1,277/mo cash flow. Total monthly income runs $4,835/mo, and annual cash flow reaches $15,320/yr on $187,497 cash to close. Return on cash invested measures 28.23% in year one, and rental yield registers 10.18% at a $569,900 basis. Equity gained on principal adds $3,677/yr, and annual property appreciation at 5% supports $157,453 by year five. Five-year ROI tracks 147.51% and total cumulative return in cash totals $276,570. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,835/mo property income relative to a $2,789/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).