862 W Village Cir SE, Rochester, MN, 55904 | $520/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
968 sft

350 1st St SE, Oronoco, MN, 55960

2 Bed
1 Bath
1008 sft

209 Clubhouse Dr NE, Stewartville, MN, 55976

2 Bed
1 Bath
1004 sft

4421 13th Ave NW, Rochester, MN, 55901

2 Bed
2 Bath
1272 sft

102 6th Ave NE, Elgin, MN, 55932

Nearby investment properties with comparable prices

2 Bed
1 Bath
988 sft

728 1st Ave SW APT 501, Rochester, MN, 55902

2 Bed
1 Bath
1872 sft

19 6th St NW, Rochester, MN, 55901

2 Bed
2 Bath
2016 sft

120 N Main St, Pine Island, MN, 55963

2 Bed
2 Bath
906 sft

4729 13th Ave NW, Rochester, MN, 55901

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

Rental property for sale in Rochester at 862 W Village Cir SE, Rochester, MN, 55904 priced at $201,300 pairs $1,872/mo rent with $520/mo cash flow after a $985/mo payment. Total monthly income equals $1,872/mo, and annual cash flow comes to $6,243/yr on $66,731 invested. Return on cash invested is 29.26% in year one, and rental yield stands at 11.16% on a $201,300 basis. Equity gained on principal adds $1,299/yr, and 5% annual appreciation accumulates to $55,615 by year five. Five-year ROI measures 153.76% and total cumulative return in cash reaches $102,608. For financing, Ziffy Mortgage’s DSCR program evaluates $1,872/mo property income against a $985/mo payment instead of your W2s, 1099s, or Tax returns.

Townhouse

Built in 1983

3,049 sqft lot

$N/A/sqft

$95 monthly HOA