12310 Zumbrota Cir NE UNIT D,Blaine,MN,55449

Investment Highlights

Rental property for sale in Blaine at 12310 Zumbrota Cir NE UNIT D, Blaine, MN, 55449 generates $3,474/mo in rent and, after a $1,713/mo payment, leaves $1,289/mo in cash flow. Total monthly income is $3,474/mo, and annual cash flow is $15,462/yr on $116,025 invested. Return on cash invested sits at 33.24% in year one, and rental yield is 11.91% on a $349,999 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation builds toward $96,698 over five years. Five-year ROI reaches 174.39% and total cumulative return in cash sums $202,334. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,474/mo property income rather than buyer’s personal income.