5045 Trillium Cv NE, Prior Lake, MN, 55372 | $335/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2366 sft

10880 S Shore Dr, Plymouth, MN, 55441

1 Bed
1 Bath
1014 sft

404 Washington Ave N UNIT 608, Minneapolis, MN, 55401

4 Bed
2 Bath
1474 sft

2002 Penn Ave N, Minneapolis, MN, 55411

4 Bed
3 Bath
1616 sft

7136 145th St W, Apple Valley, MN, 55124

Nearby investment properties with comparable prices

3 Bed
3 Bath
2441 sft

19137 Colonial Trl #6ZHLVC, Farmington, MN, 55024

3 Bed
3 Bath
1842 sft

2044 Aloha Ave, Shakopee, MN, 55379

3 Bed
2 Bath
2003 sft

8886 Pine Bluff Ct, Eden Prairie, MN, 55347

3 Bed
3 Bath
2168 sft

6658 141st Ter, Savage, MN, 55378

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 Prior Lake at 5045 Trillium Cv NE, Prior Lake, MN, 55372 offers a 8.24% rental yield on a $539,000 purchase with $3,701/mo rent. Total monthly income registers $3,701/mo, and a $2,638/mo payment leaves $335/mo available for distribution. Annual cash flow reaches $4,024/yr on $177,331 to close, and return on cash invested stands at 22.33% in year one. Equity gained on principal adds $3,478/yr while 5% annual appreciation supports $148,916 over five years. Portfolio math shows five-year ROI at 115.88% and total cumulative return in cash at $205,488. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,701/mo property income against a $2,638/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2019

0.31 Acres lot

$N/A/sqft

No HOA