5413 186th St W, Farmington, MN, 55024 | $498/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1805 sft

805 Southcross Dr E, Burnsville, MN, 55306

4 Bed
2 Bath
2061 sft

11011 Queen Cir, Bloomington, MN, 55431

3 Bed
3 Bath
1696 sft

9769 Pinehurst Ct, Elko New Market, MN, 55020

Investment Property+ 2 more

3 Bed
2 Bath
2817 sft

4528 Oakland Ave, Minneapolis, MN, 55407

Nearby investment properties with comparable prices

3 Bed
2 Bath
1900 sft

8132 Bryant Ave S, Bloomington, MN, 55420

3 Bed
2 Bath
2340 sft

1274 Ottawa Ave, West Saint Paul, MN, 55118

3 Bed
3 Bath
1792 sft

14954 Ahena Curv, Rosemount, MN, 55068

3 Bed
3 Bath
1906 sft

21651 Magnolia Way, Farmington, MN, 55024

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 Farmington at 5413 186th St W, Farmington, MN, 55024 offers a 8.9% rental yield on a $424,700 purchase with $3,150/mo rent. Total monthly income registers $3,150/mo, and a $2,079/mo payment leaves $498/mo available for distribution. Annual cash flow reaches $5,972/yr on $140,788 to close, and return on cash invested stands at 24.15% in year one. Equity gained on principal adds $2,741/yr while 5% annual appreciation supports $117,337 over five years. Portfolio math shows five-year ROI at 125.66% and total cumulative return in cash at $176,911. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,150/mo property income against a $2,079/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1996

10,018 sqft lot

$N/A/sqft

No HOA