3563 Blue Jay Way APT 200, Eagan, MN, 55123 | $742/mo Cash Flow

For Sale

Listed for sale 4 days ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1400 sft

14341 Bedford Dr, Eden Prairie, MN, 55346

Buzz Aldrin Plan, The American Cooperative on Lake Phalen

2 Bed
2 Bath
1240 sft

Buzz Aldrin Plan, The American Cooperative on Lake Phalen, Saint Paul, MN, 55109

2 Bed
3 Bath
1356 sft

9 W Franklin Ave APT 308, Minneapolis, MN, 55404

3 Bed
2 Bath
1268 sft

3331 Tyler St NE, Minneapolis, MN, 55418

Nearby investment properties with comparable prices

2 Bed
1 Bath
920 sft

7601 W 101st St APT 312, Minneapolis, MN, 55438

3 Bed
2 Bath
1316 sft

2619 Cedar Ave S, Minneapolis, MN, 55407

2 Bed
2 Bath
1140 sft

2485 Londin Ln E APT 422, Maplewood, MN, 55119

2 Bed
2 Bath
961 sft

14831 Endicott Way APT 315, Apple Valley, MN, 55124

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 Eagan at 3563 Blue Jay Way APT 200, Eagan, MN, 55123 offers a 11.73% rental yield on a $210,000 purchase with $2,053/mo rent. Total monthly income registers $2,053/mo, and a $1,028/mo payment leaves $742/mo available for distribution. Annual cash flow reaches $8,898/yr on $69,615 to close, and return on cash invested stands at 32.69% in year one. Equity gained on principal adds $1,355/yr while 5% annual appreciation supports $58,019 over five years. Portfolio math shows five-year ROI at 171.49% and total cumulative return in cash at $119,380. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,053/mo property income against a $1,028/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 1987

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 55123, Saint Paul, MN area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	10,212 (100%)
Owner Occupied HU	7,830 (76.7%)
Renter Occupied HU	2,246 (22.0%)
Vacant Housing Units	136 ( 1.3%)
Median Home Value	$483,797
Average Home Value	$520,606