19137 Colonial Trl #6D2X7K, Farmington, MN, 55024 | $449/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1885 sft

15125 Maryland Ave, Savage, MN, 55378

3 Bed
1 Bath
2176 sft

8547 Hinton Ave S, Cottage Grove, MN, 55016

4 Bed
3 Bath
2716 sft

12312 Villaburne Dr, Burnsville, MN, 55337

3 Bed
4 Bath
3396 sft

4825 Linden Cove Ln, Savage, MN, 55378

Nearby investment properties with comparable prices

3 Bed
3 Bath
1906 sft

21639 Magnolia Way, Farmington, MN, 55024

4 Bed
3 Bath
1965 sft

17121 Dysart Pl, Lakeville, MN, 55044

4 Bed
2 Bath
1906 sft

14291 Gladiola Ct, Apple Valley, MN, 55124

The Harmony Plan, Highlands at Eagle View

3 Bed
2 Bath
1485 sft

The Harmony Plan, Highlands at Eagle View, Elko New Market, MN, 55020

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Farmington at 19137 Colonial Trl #6D2X7K, Farmington, MN, 55024 offers a 8.65% rental yield on a $465,900 purchase with $3,358/mo rent. Total monthly income registers $3,358/mo, and a $2,280/mo payment leaves $449/mo available for distribution. Annual cash flow reaches $5,388/yr on $154,446 to close, and return on cash invested stands at 23.4% in year one. Equity gained on principal adds $3,006/yr while 5% annual appreciation supports $128,720 over five years. Portfolio math shows five-year ROI at 121.65% and total cumulative return in cash at $187,878. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,358/mo property income against a $2,280/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2023

N/A lot

$N/A/sqft

No HOA