13783 Atwood AveRosemountMN55068
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 13783 Atwood Ave, Rosemount, MN, 55068 in Rosemount speaks for itself: 13.08% gross on a $264,500 price, generating $2,884/mo in rent and $784/mo in net income after the $1,189/mo debt service. DSCR 2.43, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $9,409 stacks alongside $73,076 in projected five-year appreciation and $2,436/yr in principal reduction. Projected total cumulative return: $152,855.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 13.1% | 7.0% |
| Monthly Cash Flow | $784 | $350 |
City averages based on Rosemount market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,884 |
| Total Monthly Debt Service | $1,994 |
| DSCR Ratio | 1.45x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Townhouse
Built in 2007
7,840 sqft lot
$N/A/sqft
$426 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 55068, Rosemount, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,797 (100%) |
| Owner Occupied HU | 11,579 (83.9%) |
| Renter Occupied HU | 1,954 (14.2%) |
| Vacant Housing Units | 264 ( 1.9%) |
| Median Home Value | $446,988 |
| Average Home Value | $494,515 |
Housing Distribution
Address Breakdown
Residential
12,191
Single Family
11,425
Multi-Family
766
Businesses
430
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
Townhouse
Built in 2007
7,840 sqft lot
$N/A/sqft
$426 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 55068, Rosemount, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,797 (100%) |
| Owner Occupied HU | 11,579 (83.9%) |
| Renter Occupied HU | 1,954 (14.2%) |
| Vacant Housing Units | 264 ( 1.9%) |
| Median Home Value | $446,988 |
| Average Home Value | $494,515 |
Housing Distribution
Address Breakdown
Residential
12,191
Single Family
11,425
Multi-Family
766
Businesses
430
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices