4360 Schilling Way, Woodbury, MN, 55129 | $554/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2605 sft

Mercer Plan, Hawthorne, Cottage Grove, MN, 55016

4 Bed
3 Bath
3333 sft

1009 Knob Hill Rd, Burnsville, MN, 55337

3 Bed
3 Bath
2054 sft

3104 W Lake St UNIT 403, Minneapolis, MN, 55416

4 Bed
3 Bath
2265 sft

6300 Highland Hills Ln S, Cottage Grove, MN, 55016

Nearby investment properties with comparable prices

4 Bed
3 Bath
2328 sft

10794 Hemingway Ave S, Cottage Grove, MN, 55016

3 Bed
3 Bath
2510 sft

11228 10th St N, Lake Elmo, MN, 55042

5 Bed
3 Bath
2505 sft

14381 Allerton Way, Rosemount, MN, 55068

4 Bed
2 Bath
2736 sft

8689 Jenner Ln S, Cottage Grove, MN, 55016

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

Rental property for sale in Woodbury at 4360 Schilling Way, Woodbury, MN, 55129 offers $4,207/mo rent that, after a $2,863/mo payment, leaves $554/mo cash flow. Total monthly income is $4,207/mo, and annual cash flow is $6,653/yr on $192,432 cash. Return on cash invested measures 23.52% in year one, and rental yield stands at 8.63% at a $584,900 entry. Equity gained on principal adds $3,774/yr while 5% annual appreciation compounds into $161,597 by year five. Five-year ROI records 122.24% and total cumulative return in cash reaches $235,235. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,207/mo property income versus a $2,863/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2019

9,147 sqft lot

$N/A/sqft

No HOA