22517 Sandy Dr NEEast BethelMN55005
INVESTMENT ANALYSIS
Investment Verdict
Solid Income22517 Sandy Dr NE, East Bethel, MN, 55005 in East Bethel is a solid income-producing rental, 8.45% gross yield, $2,534/mo rent, $286/mo net cash flow on a $360,000 buy. DSCR 1.57 qualifies the property for Ziffy Mortgage's financing without personal income documentation. Five-year appreciation of $99,461 and $3,316/yr in principal reduction project a total cumulative return of $154,971.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.5% | 6.0% |
| Monthly Cash Flow | $286 | $850 |
City averages based on East Bethel market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,534 |
| Total Monthly Debt Service | $2,105 |
| DSCR Ratio | 1.20x |
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 1970
2.33 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 55005, Bethel, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,802 (100%) |
| Owner Occupied HU | 1,622 (90.0%) |
| Renter Occupied HU | 127 ( 7.0%) |
| Vacant Housing Units | 53 ( 2.9%) |
| Median Home Value | $392,890 |
| Average Home Value | $421,981 |
Housing Distribution
Address Breakdown
Residential
1,791
Single Family
1,620
Multi-Family
171
Businesses
51
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 1970
2.33 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 55005, Bethel, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,802 (100%) |
| Owner Occupied HU | 1,622 (90.0%) |
| Renter Occupied HU | 127 ( 7.0%) |
| Vacant Housing Units | 53 ( 2.9%) |
| Median Home Value | $392,890 |
| Average Home Value | $421,981 |
Housing Distribution
Address Breakdown
Residential
1,791
Single Family
1,620
Multi-Family
171
Businesses
51
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Steve Lumppio • Premier Real Estate Services
Mls Name: NorthstarMLS as distributed by MLS GRID
Mls ID: #6780423