23136 Willow DrRogersMN55374
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 Rogers at 23136 Willow Dr, Rogers, MN, 55374 generates $2,940/mo in rent and, after a $1,904/mo payment, leaves $511/mo in cash flow. Total monthly income is $2,940/mo, and annual cash flow is $6,130/yr on $128,950 invested. Return on cash invested sits at 24.66% in year one, and rental yield is 9.07% on a $388,990 entry. Equity gained on principal adds $2,510/yr, while 5% annual appreciation builds toward $107,471 over five years. Five-year ROI reaches 128.41% and total cumulative return in cash sums $165,579. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,940/mo property income rather than buyer’s personal income.
Townhouse
Built in 2026
1,334 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 55374, Rogers, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,914 (100%) |
| Owner Occupied HU | 5,798 (83.9%) |
| Renter Occupied HU | 919 (13.3%) |
| Vacant Housing Units | 197 ( 2.8%) |
| Median Home Value | $461,435 |
| Average Home Value | $505,519 |
Housing Distribution
Address Breakdown
Residential
6,742
Single Family
5,896
Multi-Family
846
Businesses
615
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices