4643 119th Rd NW, Epping, ND, 58843 | $30/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1674 sft

5733 Freedom Ln, Williston, ND, 58801

4 Bed
3 Bath
2320 sft

2009 Granite Rd, Watford City, ND, 58854

5 Bed
2 Bath
- sft

723 6th Ave E, Williston, ND, 58801

3 Bed
2 Bath
2464 sft

2025 9th Ave E, Williston, ND, 58801

Nearby investment properties with comparable prices

4 Bed
3 Bath
2880 sft

2316 18th Cir W, Williston, ND, 58801

3 Bed
2 Bath
1555 sft

3013 27th Ave W, Williston, ND, 58801

3 Bed
4 Bath
2280 sft

5476 Mathew Ave, Williston, ND, 58801

4 Bed
3 Bath
2492 sft

215 7th St NE, Watford City, ND, 58854

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

Investment property for sale in Epping at 4643 119th Rd NW, Epping, ND, 58843 earns $30/mo cash flow from $3,529/mo rent with a $2,814/mo payment. Total monthly income totals $3,529/mo, and annual cash flow totals $357/yr on $189,175 capital. ROI tracks 20.25% on current figures, and rental yield reads 7.36% at a $575,000 purchase. Equity gained on principal adds $3,710/yr, and 5% annual appreciation supports $158,862 over five years. Five-year ROI reaches 104.5% and total cumulative return in cash sums $197,687. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,529/mo property income instead of your personal income.

Single Family

Built in 1981

1.03 Acres lot

$N/A/sqft

No HOA