431 Douglas Dr S #5EERYTAnnandaleMN55302
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
Rental property for sale in Annandale at 431 Douglas Dr S #5EERYT, Annandale, MN, 55302 priced at $313,200 pairs $2,681/mo rent with $725/mo cash flow after a $1,533/mo payment. Total monthly income equals $2,681/mo, and annual cash flow comes to $8,702/yr on $103,826 invested. Return on cash invested is 28.29% in year one, and rental yield stands at 10.27% on a $313,200 basis. Equity gained on principal adds $2,021/yr, and 5% annual appreciation accumulates to $86,531 by year five. Five-year ROI measures 147.9% and total cumulative return in cash reaches $153,556. For financing, Ziffy Mortgage’s DSCR program evaluates $2,681/mo property income against a $1,533/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2023
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 55302, Annandale, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,240 (100%) |
| Owner Occupied HU | 2,701 (63.7%) |
| Renter Occupied HU | 487 (11.5%) |
| Vacant Housing Units | 1,052 (24.8%) |
| Median Home Value | $457,950 |
| Average Home Value | $488,936 |
Housing Distribution
Address Breakdown
Residential
3,257
Single Family
3,042
Multi-Family
215
Businesses
221
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices