1903 Silver Bell Rd APT 121EaganMN55122
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 1903 Silver Bell Rd APT 121, Eagan, MN, 55122 uses $54,366 cash to close to unlock $2,479/yr annual cash flow and $207/mo monthly cash flow. Total monthly income runs $1,231/mo, and a $803/mo payment keeps the spread at $207/mo. Purchase price stands at $164,000, and rental yield measures 9.01% with $1,231/mo rent. Return on cash invested shows 24.47% in year one, and 5% annual appreciation builds toward $45,310 over five years. Five-year ROI reaches 127.42% and total cumulative return in cash records $69,273. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,231/mo property income covering a $803/mo payment rather than investor’s personal income.
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