18186 Bullfrog TrlBrainerdMN56401
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
Investment property for sale in Brainerd at 18186 Bullfrog Trl, Brainerd, MN, 56401 uses $69,615 cash to close to unlock $2,118/yr annual cash flow and $177/mo monthly cash flow. Total monthly income runs $1,488/mo, and a $1,028/mo payment keeps the spread at $177/mo. Purchase price stands at $210,000, and rental yield measures 8.5% with $1,488/mo rent. Return on cash invested shows 22.95% in year one, and 5% annual appreciation builds toward $58,019 over five years. Five-year ROI reaches 119.27% and total cumulative return in cash records $83,032. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,488/mo property income covering a $1,028/mo payment rather than investor’s personal income.
Single Family
Built in 2001
1.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 56401, Brainerd, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,322 (100%) |
| Owner Occupied HU | 9,656 (59.2%) |
| Renter Occupied HU | 3,772 (23.1%) |
| Vacant Housing Units | 2,894 (17.7%) |
| Median Home Value | $360,289 |
| Average Home Value | $419,575 |
Housing Distribution
Address Breakdown
Residential
14,110
Single Family
13,067
Multi-Family
1,043
Businesses
1,192
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices