16021 Creekwood RdPrior LakeMN55372
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 16021 Creekwood Rd, Prior Lake, MN, 55372 in Prior Lake speaks for itself: 17.58% gross on a $216,500 price, generating $3,172/mo in rent and $1,820/mo in net income after the $974/mo debt service. DSCR 3.26, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $21,836 stacks alongside $59,815 in projected five-year appreciation and $1,994/yr in principal reduction. Projected total cumulative return: $199,253.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 17.6% | 8.0% |
| Monthly Cash Flow | $1,820 | $350 |
City averages based on Prior Lake market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,172 |
| Total Monthly Debt Service | $1,266 |
| DSCR Ratio | 2.51x |
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.
Single Family
Built in N/A
N/A lot
$N/A/sqft
No HOA
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
Single Family
Built in N/A
N/A lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: Zillow Rentals
Mls ID: #N/A