420 Saint Mary StElko New MarketMN55054
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 420 Saint Mary St, Elko New Market, MN, 55054 in Elko New Market. Priced at $199,000, it generates $2,574/mo in gross rent and $1,331/mo in net monthly cash flow, a 15.52% yield that comfortably supports the 2.88 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $15,976. Five-year appreciation: $54,980. Equity from principal paydown: $1,833/yr. Total projected cumulative return: $161,202.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 15.5% | 5.5% |
| Monthly Cash Flow | $1,331 | $1,250 |
City averages based on Elko New Market market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,574 |
| Total Monthly Debt Service | $1,163 |
| DSCR Ratio | 2.21x |
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 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1910
0.29 Acres 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
Single Family
Built in 1910
0.29 Acres lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices