509 Johnson StHartlandMN56042
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeAt $124,900, 509 Johnson St, Hartland, MN, 56042 in Hartland generates $946/mo in rent (9.09% yield) but nets only $166/mo after debt service. The spread is thin, manageable for investors comfortable with low-margin holds who are buying into the 5% annual appreciation thesis. Ziffy Mortgage's DSCR loan (1.68) allows non-U.S. residents to acquire without personal income checks. A larger down payment reduces the monthly debt load and widens the margin. Five-year appreciation: $34,508. Total projected return: $58,090.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.1% | 5.5% |
| Monthly Cash Flow | $166 | $850 |
City averages based on Hartland market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $946 |
| Total Monthly Debt Service | $730 |
| DSCR Ratio | 1.30x |
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.
Single Family
Built in 1910
8,145 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 56042, Hartland, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 338 (100%) |
| Owner Occupied HU | 273 (80.8%) |
| Renter Occupied HU | 43 (12.7%) |
| Vacant Housing Units | 22 ( 6.5%) |
| Median Home Value | $247,549 |
| Average Home Value | $282,473 |
Housing Distribution
Address Breakdown
Residential
238
Single Family
224
Multi-Family
14
Businesses
16
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
Single Family
Built in 1910
8,145 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 56042, Hartland, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 338 (100%) |
| Owner Occupied HU | 273 (80.8%) |
| Renter Occupied HU | 43 (12.7%) |
| Vacant Housing Units | 22 ( 6.5%) |
| Median Home Value | $247,549 |
| Average Home Value | $282,473 |
Housing Distribution
Address Breakdown
Residential
238
Single Family
224
Multi-Family
14
Businesses
16
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices