20041 Heritage Dr, Lakeville, MN, 55044 | $911/mo Cash Flow

Pending

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1950 sft

1145 Randolph Ave, Saint Paul, MN, 55105

6 Bed
2 Bath
2340 sft

1215 8th Ave S, South Saint Paul, MN, 55075

2 Bed
2 Bath
1057 sft

14617 Evergreen Trl #75, Saint Paul, MN, 55124

2 Bed
2 Bath
1540 sft

4767 Blaine Ave, Inver Grove Heights, MN, 55076

Nearby investment properties with comparable prices

2 Bed
2 Bath
1214 sft

6177 Chasewood Pkwy APT 201, Minnetonka, MN, 55343

2 Bed
1 Bath
1050 sft

3501 Dupont Ave S APT 2, Minneapolis, MN, 55408

2 Bed
2 Bath
1200 sft

23 Crusader Ave E APT A, West Saint Paul, MN, 55118

2 Bed
2 Bath
1828 sft

401 Whispering Ln, Hastings, MN, 55033

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 Lakeville at 20041 Heritage Dr, Lakeville, MN, 55044 earns $911/mo cash flow from $2,472/mo rent with a $1,224/mo payment. Total monthly income totals $2,472/mo, and annual cash flow totals $10,926/yr on $82,875 capital. ROI tracks 33.09% on current figures, and rental yield reads 11.87% at a $250,000 purchase. Equity gained on principal adds $1,613/yr, and 5% annual appreciation supports $69,070 over five years. Five-year ROI reaches 173.65% and total cumulative return in cash sums $143,914. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,472/mo property income instead of your personal income.

Townhouse

Built in 2004

1,306 sqft lot

$N/A/sqft

No HOA