2575 Waterfall Way NW, Prior Lake, MN, 55372 | $1,000/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2342 sft

17500 Jonquil Ave, Lakeville, MN, 55044

3 Bed
2 Bath
1632 sft

5748 Birchwood Ave NE, Prior Lake, MN, 55372

4 Bed
2 Bath
1600 sft

4176 Plum Creek Rd, Elko New Market, MN, 55020

4 Bed
2 Bath
1642 sft

12249 24th Ave S, Burnsville, MN, 55337

Nearby investment properties with comparable prices

3 Bed
3 Bath
1719 sft

14421 Allerton Way, Rosemount, MN, 55068

3 Bed
3 Bath
1804 sft

21757 Lilac Dr, Farmington, MN, 55024

3 Bed
2 Bath
1152 sft

2249 Wildwood Cir, Minnetonka, MN, 55305

3 Bed
3 Bath
1792 sft

21703 Cyclamen Way, Farmington, MN, 55024

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

Investment property for sale in Prior Lake at 2575 Waterfall Way NW, Prior Lake, MN, 55372 earns $1,000/mo cash flow from $3,404/mo rent with a $1,884/mo payment. Total monthly income totals $3,404/mo, and annual cash flow totals $12,003/yr on $127,628 capital. ROI tracks 29.31% on current figures, and rental yield reads 10.61% at a $385,000 purchase. Equity gained on principal adds $2,484/yr, and 5% annual appreciation supports $106,368 over five years. Five-year ROI reaches 153.36% and total cumulative return in cash sums $195,730. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,404/mo property income instead of your personal income.

Townhouse

Built in 2005

2,178 sqft lot

$N/A/sqft

No HOA