5100 Useppa Trl,Woodbury,MN,55129

Investment Highlights

Rental property for sale in Woodbury at 5100 Useppa Trl, Woodbury, MN, 55129 priced at $493,165 converts $3,594/mo rent into $514/mo cash flow after a $2,414/mo obligation. Total monthly income equals $3,594/mo, and annual cash flow totals $6,171/yr on $163,484 invested. Return on cash invested prints 23.68% in year one, and rental yield reads 8.75% against a $493,165 entry. Equity gained on principal adds $3,182/yr, while 5% annual appreciation compiles into $136,252 by year five. Five-year ROI reaches 123.17% and total cumulative return in cash sums $201,370. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,594/mo property income covering a $2,414/mo payment, not borrower’s personal income.