555 Willow AveEden ValleyMN55329
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 555 Willow Ave, Eden Valley, MN, 55329 in Eden Valley speaks for itself: 10.97% gross on a $299,900 price, generating $2,741/mo in rent and $868/mo in net income after the $1,349/mo debt service. DSCR 2.03, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $10,417 stacks alongside $82,857 in projected five-year appreciation and $2,762/yr in principal reduction. Projected total cumulative return: $169,675.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11% | 5.0% |
| Monthly Cash Flow | $868 | $850 |
City averages based on Eden Valley market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,741 |
| Total Monthly Debt Service | $1,753 |
| DSCR Ratio | 1.56x |
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 2008
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 55329, Eden Valley, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 997 (100%) |
| Owner Occupied HU | 682 (68.4%) |
| Renter Occupied HU | 157 (15.7%) |
| Vacant Housing Units | 158 (15.8%) |
| Median Home Value | $284,932 |
| Average Home Value | $375,982 |
Housing Distribution
Address Breakdown
Residential
725
Single Family
656
Multi-Family
69
Businesses
64
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 2008
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 55329, Eden Valley, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 997 (100%) |
| Owner Occupied HU | 682 (68.4%) |
| Renter Occupied HU | 157 (15.7%) |
| Vacant Housing Units | 158 (15.8%) |
| Median Home Value | $284,932 |
| Average Home Value | $375,982 |
Housing Distribution
Address Breakdown
Residential
725
Single Family
656
Multi-Family
69
Businesses
64
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A