3403 Douglas Dr NCrystalMN55422
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
Investment property for sale in Crystal at 3403 Douglas Dr N, Crystal, MN, 55422 earns $600/mo cash flow from $2,730/mo rent with a $1,670/mo payment. Total monthly income totals $2,730/mo, and annual cash flow totals $7,194/yr on $113,075 capital. ROI tracks 26.27% on current figures, and rental yield reads 9.6% at a $341,100 purchase. Equity gained on principal adds $2,201/yr, and 5% annual appreciation supports $94,240 over five years. Five-year ROI reaches 137.05% and total cumulative return in cash sums $154,972. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,730/mo property income instead of your personal income.
Single Family
Built in 2024
1,533 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 55422, Minneapolis, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,090 (100%) |
| Owner Occupied HU | 8,674 (66.3%) |
| Renter Occupied HU | 3,919 (29.9%) |
| Vacant Housing Units | 497 ( 3.8%) |
| Median Home Value | $367,824 |
| Average Home Value | $441,543 |
Housing Distribution
Address Breakdown
Residential
12,826
Single Family
9,956
Multi-Family
2,870
Businesses
656
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices