3721 Hazel Trl Unit CWoodburyMN55129
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 3721 Hazel Trl Unit C, Woodbury, MN, 55129 in Woodbury. Priced at $319,000, it generates $3,107/mo in gross rent and $691/mo in net monthly cash flow, a 11.69% yield that comfortably supports the 2.05 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $8,290. Five-year appreciation: $88,134. Equity from principal paydown: $2,674/yr. Total projected cumulative return: $161,392.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.7% | 3.2% |
| Monthly Cash Flow | $691 | $1,200 |
City averages based on Woodbury market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $3,107 |
| Total Monthly Debt Service | $2,367 |
| DSCR Ratio | 1.31x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.5% rate / 30-yr fixed, 25% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Townhouse
Built in 2006
3,528 sqft lot
$N/A/sqft
No HOA
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
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
