12524 Naples St NE UNIT DBlaineMN55449
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 Blaine at 12524 Naples St NE UNIT D, Blaine, MN, 55449 generates $2,890/mo in rent and, after a $1,627/mo payment, leaves $584/mo in cash flow. Total monthly income is $2,890/mo, and annual cash flow is $7,010/yr on $110,224 invested. Return on cash invested sits at 26.27% in year one, and rental yield is 10.43% on a $332,500 entry. Equity gained on principal adds $2,146/yr, while 5% annual appreciation builds toward $91,864 over five years. Five-year ROI reaches 137.95% and total cumulative return in cash sums $152,056. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,890/mo property income rather than buyer’s personal income.
Townhouse
Built in 2014
2,178 sqft lot
$N/A/sqft
$230 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Cristina A. Young • Edina Realty, Inc.
Mls Name: NorthstarMLS as distributed by MLS GRID
Mls Provider:
Mls ID: #6653979
Disclaimer: Based on information submitted to the MLS GRID as of 2025-02-06 08:18:27 PST. All data is obtained from various sources and may not have been verified by broker or MLS GRID. Supplied Open House Information is subject to change without notice. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information. Some IDX listings have been excluded from this website. [Click here for more information](/info/mls-disclaimers/#mls_28) By searching NorthstarMLS listings you agree to the [NorthstarMLS End User License Agreement](https://static1.squarespace.com/static/56c4eea9d51cd483819dae7b/t/56cbe7e32fe13151e10e6b3d/1456203748061/EULA.pdf)