21213 N Morgan DrForest LakeMN55025
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
Rental property for sale in Forest Lake at 21213 N Morgan Dr, Forest Lake, MN, 55025 generates $2,026/mo in rent and, after a $1,346/mo payment, leaves $310/mo in cash flow. Total monthly income is $2,026/mo, and annual cash flow is $3,719/yr on $91,129 invested. Return on cash invested sits at 23.99% in year one, and rental yield is 8.84% on a $274,900 entry. Equity gained on principal adds $1,774/yr, while 5% annual appreciation builds toward $75,950 over five years. Five-year ROI reaches 124.78% and total cumulative return in cash sums $113,715. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,026/mo property income rather than buyer’s personal income.
Townhouse
Built in 2003
1,306 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 55025, Forest Lake, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,772 (100%) |
| Owner Occupied HU | 7,643 (71.0%) |
| Renter Occupied HU | 2,675 (24.8%) |
| Vacant Housing Units | 454 ( 4.2%) |
| Median Home Value | $461,158 |
| Average Home Value | $494,213 |
Housing Distribution
Address Breakdown
Residential
10,705
Single Family
8,739
Multi-Family
1,966
Businesses
794
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Matthew Danielson • Choice Realty
Mls Name: NorthstarMLS as distributed by MLS GRID
Mls ID: #6823713