1912 Nelson Lake RdPillagerMN56473
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingCapital preservation and steady income define 1912 Nelson Lake Rd, Pillager, MN, 56473 in Pillager. Rental yield 6.95%. The 1.29 coverage passes Ziffy Mortgage's DSCR threshold for non-U.S. residents. Five-year appreciation of $165,493 and $5,517/yr in principal reduction project total return of $209,920.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7% | 6.5% |
| Monthly Cash Flow | $(270) | $350 |
City averages based on Pillager market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,470 |
| Total Monthly Debt Service | $3,502 |
| DSCR Ratio | 0.99x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 2020
6.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 56473, Pillager, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,900 (100%) |
| Owner Occupied HU | 1,328 (69.9%) |
| Renter Occupied HU | 187 ( 9.8%) |
| Vacant Housing Units | 385 (20.3%) |
| Median Home Value | $336,149 |
| Average Home Value | $370,431 |
Housing Distribution
Address Breakdown
Residential
1,561
Single Family
1,549
Multi-Family
12
Businesses
70
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 2020
6.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 56473, Pillager, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,900 (100%) |
| Owner Occupied HU | 1,328 (69.9%) |
| Renter Occupied HU | 187 ( 9.8%) |
| Vacant Housing Units | 385 (20.3%) |
| Median Home Value | $336,149 |
| Average Home Value | $370,431 |
Housing Distribution
Address Breakdown
Residential
1,561
Single Family
1,549
Multi-Family
12
Businesses
70
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices