2576 Waterfall Way NW, Prior Lake, MN, 55372 | $767/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1040 sft

6506 Eliot View Rd, Saint Louis Park, MN, 55426

2 Bed
2 Bath
1193 sft

16560 Dunkirk Ave SW, Prior Lake, MN, 55372

3 Bed
2 Bath
1380 sft

21115 Cameron Way, Farmington, MN, 55024

3 Bed
2 Bath
1380 sft

13749 Heywood Ct, Apple Valley, MN, 55124

Nearby investment properties with comparable prices

2 Bed
2 Bath
1435 sft

5501 Dewey Hill Rd APT 222, Edina, MN, 55439

3 Bed
1 Bath
1060 sft

2314 Olive Ave, Wayzata, MN, 55391

3 Bed
3 Bath
1770 sft

809 Viburnum St, Belle Plaine, MN, 56011

3 Bed
3 Bath
1625 sft

13313 Virginia Ave S, Savage, MN, 55378

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 2576 Waterfall Way NW, Prior Lake, MN, 55372 uses $117,649 cash to close to unlock $9,203/yr annual cash flow and $767/mo monthly cash flow. Total monthly income runs $2,983/mo, and a $1,737/mo payment keeps the spread at $767/mo. Purchase price stands at $354,900, and rental yield measures 10.09% with $2,983/mo rent. Return on cash invested shows 27.73% in year one, and 5% annual appreciation builds toward $98,052 over five years. Five-year ROI reaches 144.84% and total cumulative return in cash records $170,404. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,983/mo property income covering a $1,737/mo payment rather than investor’s personal income.

Townhouse

Built in 2013

2,613 sqft lot

$N/A/sqft

No HOA