1887 Silver Bell Rd APT 103EaganMN55122
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 Eagan at 1887 Silver Bell Rd APT 103, Eagan, MN, 55122 listed at $165,500 pairs $1,277/mo rent with a $810/mo payment to leave $244/mo cash flow. Total monthly income runs $1,277/mo, and annual cash flow reaches $2,923/yr on $54,863 cash to close. Return on cash invested measures 25.24% in year one, and rental yield registers 9.26% at a $165,500 basis. Equity gained on principal adds $1,068/yr, and annual property appreciation at 5% supports $45,725 by year five. Five-year ROI tracks 131.52% and total cumulative return in cash totals $72,156. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,277/mo property income relative to a $810/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1981
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 55122, Saint Paul, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,132 (100%) |
| Owner Occupied HU | 9,366 (66.3%) |
| Renter Occupied HU | 4,317 (30.5%) |
| Vacant Housing Units | 449 ( 3.2%) |
| Median Home Value | $414,072 |
| Average Home Value | $458,508 |
Housing Distribution
Address Breakdown
Residential
14,319
Single Family
10,608
Multi-Family
3,711
Businesses
799
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices