Beckett Plan, Nature's Refuge North, Circle Pines, MN, 55014 | $403/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
3532 sft

13420 Van Buren St NE, Ham Lake, MN, 55304

3 Bed
2 Bath
2704 sft

4516 43rd Ave S, Minneapolis, MN, 55406

4 Bed
2 Bath
2153 sft

3242 Libby Ln, Vadnais Heights, MN, 55127

Roosevelt II Plan, Willowbrooke : Venture Collection

3 Bed
2 Bath
2111 sft

Roosevelt II Plan, Willowbrooke : Venture Collection, Saint Paul, MN, 55128

Nearby investment properties with comparable prices

Berkley Plan, Watermark : Landmark Collection

4 Bed
3 Bath
2505 sft

Berkley Plan, Watermark : Landmark Collection, Lino Lakes, MN, 55038

2 Bed
3 Bath
2503 sft

14685 105th Cir N, Maple Grove, MN, 55369

- Bed
- Bath
- sft

0 153rd Ln NW, Andover, MN, 55304

3 Bed
3 Bath
2154 sft

15599 Goodview Trl N, Hugo, MN, 55038

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 Circle Pines at Beckett Plan, Nature's Refuge North, Circle Pines, MN, 55014 listed at $617,990 pairs $4,262/mo rent with a $3,025/mo payment to leave $403/mo cash flow. Total monthly income runs $4,262/mo, and annual cash flow reaches $4,833/yr on $203,319 cash to close. Return on cash invested measures 22.44% in year one, and rental yield registers 8.28% at a $617,990 basis. Equity gained on principal adds $3,988/yr, and annual property appreciation at 5% supports $170,739 by year five. Five-year ROI tracks 116.44% and total cumulative return in cash totals $236,744. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,262/mo property income relative to a $3,025/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 55014, Circle Pines, MN area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	11,108 (100%)
Owner Occupied HU	8,988 (80.9%)
Renter Occupied HU	1,623 (14.6%)
Vacant Housing Units	497 ( 4.5%)
Median Home Value	$383,530
Average Home Value	$412,228