Bowman Plan, Union Park - Freedom Series, Lake Elmo, MN, 55042 | $949/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1695 sft

219 Winona St W, West Saint Paul, MN, 55118

3 Bed
3 Bath
2028 sft

1685 Arlington Ave E, Saint Paul, MN, 55106

2 Bed
3 Bath
1559 sft

820 Emerald St APT 110, Saint Paul, MN, 55114

2 Bed
3 Bath
2466 sft

1049 Westcliff Curv, Shoreview, MN, 55126

Nearby investment properties with comparable prices

2 Bed
2 Bath
1454 sft

1652 Rosehill Cir, Lauderdale, MN, 55108

4 Bed
2 Bath
1440 sft

1990 County Road F E, White Bear Lake, MN, 55110

2 Bed
2 Bath
1810 sft

2929 Chicago Ave UNIT 1201, Minneapolis, MN, 55407

3 Bed
3 Bath
1767 sft

10794 Hawthorn Trl UNIT A, Woodbury, MN, 55129

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

Total monthly income is $3,322/mo, and annual cash flow is $11,388/yr on $125,967 cash. Return on cash invested measures 28.95% in year one, and rental yield stands at 10.49% at a $379,990 entry. Equity gained on principal adds $2,452/yr while 5% annual appreciation compounds into $104,984 by year five. Five-year ROI records 151.43% and total cumulative return in cash reaches $190,749. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,322/mo property income versus a $1,860/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Townhouse

Built in 2024

N/A lot

$N/A/sqft

No HOA