505 3rd Ave SERugbyND58368
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
Investment property for sale in Rugby at 505 3rd Ave SE, Rugby, ND, 58368 listed at $119,000 pairs $915/mo rent with a $582/mo payment to leave $191/mo cash flow. Total monthly income runs $915/mo, and annual cash flow reaches $2,294/yr on $39,449 cash to close. Return on cash invested measures 25.72% in year one, and rental yield registers 9.23% at a $119,000 basis. Equity gained on principal adds $768/yr, and annual property appreciation at 5% supports $32,878 by year five. Five-year ROI tracks 133.98% and total cumulative return in cash totals $52,853. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $915/mo property income relative to a $582/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 58368, Rugby, ND area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,792 (100%) |
| Owner Occupied HU | 1,203 (67.1%) |
| Renter Occupied HU | 295 (16.5%) |
| Vacant Housing Units | 294 (16.4%) |
| Median Home Value | $179,241 |
| Average Home Value | $223,128 |
Housing Distribution
Address Breakdown
Residential
1,653
Single Family
1,500
Multi-Family
153
Businesses
233
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Aimee Lehman • Real Estate 7
Mls Name: My State MLS
Mls ID: #11582950