3709 Willow Heights Dr SW,Rochester,MN,55902

Investment Highlights

Investment property for sale in Rochester at 3709 Willow Heights Dr SW, Rochester, MN, 55902 offers a 8.64% rental yield on a $310,000 purchase with $2,232/mo rent. Total monthly income registers $2,232/mo, and a $1,517/mo payment leaves $297/mo available for distribution. Annual cash flow reaches $3,558/yr on $102,765 to close, and return on cash invested stands at 23.37% in year one. Equity gained on principal adds $2,000/yr while 5% annual appreciation supports $85,647 over five years. Portfolio math shows five-year ROI at 121.5% and total cumulative return in cash at $124,855. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,232/mo property income against a $1,517/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.