6829 Narcissus Ln N #304Maple GroveMN55311
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
Investment Highlights
Investment property for sale in Maple Grove at 6829 Narcissus Ln N #304, Maple Grove, MN, 55311 earns $1,006/mo cash flow from $2,760/mo rent with a $1,375/mo payment. Total monthly income totals $2,760/mo, and annual cash flow totals $12,068/yr on $93,152 capital. ROI tracks 32.86% on current figures, and rental yield reads 11.79% at a $281,000 purchase. Equity gained on principal adds $1,813/yr, and 5% annual appreciation supports $77,635 over five years. Five-year ROI reaches 172.4% and total cumulative return in cash sums $160,595. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,760/mo property income instead of your personal income.
Townhouse
Built in 2005
0.67 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 55311, Osseo, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,174 (100%) |
| Owner Occupied HU | 11,728 (82.7%) |
| Renter Occupied HU | 2,113 (14.9%) |
| Vacant Housing Units | 333 ( 2.3%) |
| Median Home Value | $529,294 |
| Average Home Value | $562,556 |
Housing Distribution
Address Breakdown
Residential
14,583
Single Family
13,508
Multi-Family
1,075
Businesses
526
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Amber N Broadway • Opendoor Brokerage, LLC
Mls Name: NorthstarMLS as distributed by MLS GRID
Mls ID: #6824532