567 Vermillion PlDundasMN55019
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 567 Vermillion Pl, Dundas, MN, 55019 in Dundas at $254,900 earns $2,100/mo in rent and nets $168/mo after the $1,146/mo payment, a 9.89% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $70,424 over five years. Ziffy Mortgage underwrites this on a 1.83 DSCR without U.S. credit history. With $2,348/yr in principal paydown, total projected return reaches $129,447.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.9% | 5.2% |
| Monthly Cash Flow | $168 | $300 |
City averages based on Dundas market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $2,100 |
| Total Monthly Debt Service | $1,490 |
| DSCR Ratio | 1.41x |
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.
Townhouse
Built in 2006
1,045 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 55019, Dundas, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 810 (100%) |
| Owner Occupied HU | 708 (87.4%) |
| Renter Occupied HU | 72 ( 8.9%) |
| Vacant Housing Units | 30 ( 3.7%) |
| Median Home Value | $425,424 |
| Average Home Value | $451,773 |
Housing Distribution
Address Breakdown
Residential
851
Single Family
851
Multi-Family
0
Businesses
97
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
Townhouse
Built in 2006
1,045 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 55019, Dundas, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 810 (100%) |
| Owner Occupied HU | 708 (87.4%) |
| Renter Occupied HU | 72 ( 8.9%) |
| Vacant Housing Units | 30 ( 3.7%) |
| Median Home Value | $425,424 |
| Average Home Value | $451,773 |
Housing Distribution
Address Breakdown
Residential
851
Single Family
851
Multi-Family
0
Businesses
97
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices