21781 Lilac Dr, Farmington, MN, 55024 | $197/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1668 sft

543 11th Ave S, South Saint Paul, MN, 55075

2 Bed
2 Bath
1410 sft

4310 McColl Dr, Savage, MN, 55378

2 Bed
2 Bath
1300 sft

7813 Hemingway Ave S, Cottage Grove, MN, 55016

2 Bed
1 Bath
1536 sft

4049 75th St E, Inver Grove Heights, MN, 55076

Nearby investment properties with comparable prices

3 Bed
3 Bath
1898 sft

9742 Saint Andrews Dr, Elko New Market, MN, 55020

3 Bed
3 Bath
1556 sft

20675 Hampshire Way, Lakeville, MN, 55044

3 Bed
3 Bath
1769 sft

14987 Adare Way, Rosemount, MN, 55068

3 Bed
1 Bath
2418 sft

986 12th St, Newport, MN, 55055

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

Rental property for sale in Farmington at 21781 Lilac Dr, Farmington, MN, 55024 generates $2,490/mo in rent and, after a $1,797/mo payment, leaves $197/mo in cash flow. Total monthly income is $2,490/mo, and annual cash flow is $2,369/yr on $121,694 invested. Return on cash invested sits at 21.86% in year one, and rental yield is 8.14% on a $367,100 entry. Equity gained on principal adds $2,369/yr, while 5% annual appreciation builds toward $101,423 over five years. Five-year ROI reaches 113.37% and total cumulative return in cash sums $137,959. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,490/mo property income rather than buyer’s personal income.

Townhouse

Built in 2025

2,178 sqft lot

$N/A/sqft

No HOA