202 4th St NWRose CreekMN55970
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 202 4th St NW, Rose Creek, MN, 55970 in Rose Creek at $139,900 earns $1,063/mo in rent and nets $189/mo after the $629/mo payment, a 9.12% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $38,652 over five years. Ziffy Mortgage underwrites this on a 1.69 DSCR without U.S. credit history. With $1,288/yr in principal paydown, total projected return reaches $65,332.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.1% | 6.8% |
| Monthly Cash Flow | $189 | $750 |
City averages based on Rose Creek market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $1,063 |
| Total Monthly Debt Service | $818 |
| DSCR Ratio | 1.30x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, 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 1952
0.29 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 55970, Rose Creek, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 349 (100%) |
| Owner Occupied HU | 292 (83.7%) |
| Renter Occupied HU | 36 (10.3%) |
| Vacant Housing Units | 21 ( 6.0%) |
| Median Home Value | $266,667 |
| Average Home Value | $324,007 |
Housing Distribution
Address Breakdown
Residential
326
Single Family
312
Multi-Family
14
Businesses
17
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 1952
0.29 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 55970, Rose Creek, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 349 (100%) |
| Owner Occupied HU | 292 (83.7%) |
| Renter Occupied HU | 36 (10.3%) |
| Vacant Housing Units | 21 ( 6.0%) |
| Median Home Value | $266,667 |
| Average Home Value | $324,007 |
Housing Distribution
Address Breakdown
Residential
326
Single Family
312
Multi-Family
14
Businesses
17
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: NorthstarMLS as distributed by MLS GRID
Mls Provider:
Mls ID: #7130239