21386 Dorothy WayPrior LakeMN55372
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayAt a 2.53% gross rental yield, 21386 Dorothy Way, Prior Lake, MN, 55372 in Prior Lake is priced for capital growth, not immediate cash flow. The $1,830,000 purchase reflects market confidence in future value: at 5%/yr, the property is forecast to gain $505,595 by year five, with $16,854/yr in additional equity from loan paydown. Ziffy Mortgage's DSCR mortgage (0.47) qualifies for non-U.S. residents without personal income documents. Total five-year projected cumulative return: $207,564.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 2.5% | 8.0% |
| Monthly Cash Flow | $(7,565) | $350 |
City averages based on Prior Lake market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,863 |
| Total Monthly Debt Service | $10,699 |
| DSCR Ratio | 0.36x |
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 2022
5.56 Acres lot
$N/A/sqft
No HOA
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 2022
5.56 Acres lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ryan Luthi • Jason Mitchell Group
Mls Name: NorthstarMLS as distributed by MLS GRID
Mls ID: #6749119