31318 County Road 28RoseauMN56751
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayAt a 3.14% gross rental yield, 31318 County Road 28, Roseau, MN, 56751 in Roseau is priced for capital growth, not immediate cash flow. The $389,900 purchase reflects market confidence in future value: at 5%/yr, the property is forecast to gain $107,722 by year five, with $3,591/yr in additional equity from loan paydown. Ziffy Mortgage's DSCR mortgage (0.58) qualifies for non-U.S. residents without personal income documents. Total five-year projected cumulative return: $56,933.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 3.1% | 7.5% |
| Monthly Cash Flow | $(1,415) | $350 |
City averages based on Roseau market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,020 |
| Total Monthly Debt Service | $2,280 |
| DSCR Ratio | 0.45x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 1974
2.79 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 56751, Roseau, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,580 (100%) |
| Owner Occupied HU | 1,755 (68.0%) |
| Renter Occupied HU | 563 (21.8%) |
| Vacant Housing Units | 262 (10.2%) |
| Median Home Value | $214,746 |
| Average Home Value | $243,225 |
Housing Distribution
Address Breakdown
Residential
2,407
Single Family
1,981
Multi-Family
426
Businesses
288
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 1974
2.79 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 56751, Roseau, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,580 (100%) |
| Owner Occupied HU | 1,755 (68.0%) |
| Renter Occupied HU | 563 (21.8%) |
| Vacant Housing Units | 262 (10.2%) |
| Median Home Value | $214,746 |
| Average Home Value | $243,225 |
Housing Distribution
Address Breakdown
Residential
2,407
Single Family
1,981
Multi-Family
426
Businesses
288
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices