2458 177th Ave NE, Ham Lake, MN, 55304 | $343/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
5 Bath
4414 sft

12985 Bauer Dr N, Champlin, MN, 55316

5 Bed
5 Bath
4909 sft

19219 Meadowridge Trl N, Marine On Saint Croix, MN, 55047

5 Bed
5 Bath
3214 sft

Nokomis Plan, Elwell Farms, Ham Lake, MN, 55304

5 Bed
4 Bath
3808 sft

22468 Tipton St NW, Elk River, MN, 55330

Nearby investment properties with comparable prices

6 Bed
5 Bath
5480 sft

14879 50th St NE, Saint Michael, MN, 55376

3 Bed
3 Bath
2567 sft

4890 Stewart Ave, White Bear Lake, MN, 55110

4 Bed
3 Bath
4690 sft

Xxx4 166th Ave NW, Andover, MN, 55304

6 Bed
3 Bath
3520 sft

12521 Homestead Dr N, White Bear Lake, MN, 55110

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 Ham Lake at 2458 177th Ave NE, Ham Lake, MN, 55304 generates $6,431/mo in rent and, after a $4,772/mo payment, leaves $343/mo in cash flow. Total monthly income is $6,431/mo, and annual cash flow is $4,113/yr on $320,775 invested. Return on cash invested sits at 21.34% in year one, and rental yield is 7.92% on a $975,000 entry. Equity gained on principal adds $6,292/yr, while 5% annual appreciation builds toward $269,375 over five years. Five-year ROI reaches 110.56% and total cumulative return in cash sums $354,663. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $6,431/mo property income rather than buyer’s personal income.

Single Family

Built in 2003

8.84 Acres lot

$N/A/sqft

No HOA