503 Juliet Dr #154LakevilleMN55044
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowStrong cash flow defines 503 Juliet Dr #154, Lakeville, MN, 55044 in Lakeville: $2,826/mo in rent, $2,140/mo net, 30.86% gross yield, all on a $109,900 acquisition. The 5.72 coverage ratio comfortably clears Ziffy Mortgage's threshold, enabling foreign-national buyers to close without U.S. credit documentation. Over five years, 5% appreciation adds $30,363 in value, and $1,012/yr in principal paydown steadily builds equity. Projected total cumulative return: $179,416.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 30.9% | 5.8% |
| Monthly Cash Flow | $2,140 | $420 |
City averages based on Lakeville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,826 |
| Total Monthly Debt Service | $643 |
| DSCR Ratio | 4.40x |
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.
Manufactured
Built in 2022
N/A 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
Manufactured
Built in 2022
N/A lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices