Brighton Plan, Cedar Hills: Lifestyle Villa Collection, Lakeville, MN, 55044 | $280/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1013 sft

2039 Worcester Ave, Saint Paul, MN, 55116

3 Bed
2 Bath
1608 sft

1611 Hague Ave, Saint Paul, MN, 55104

3 Bed
2 Bath
1696 sft

4124 14th Ave S, Minneapolis, MN, 55407

3 Bed
2 Bath
1660 sft

15610 Cornell Trl, Rosemount, MN, 55068

Nearby investment properties with comparable prices

3 Bed
3 Bath
1580 sft

11106 203rd St W, Lakeville, MN, 55044

4 Bed
3 Bath
1828 sft

4898 218th Ct, Farmington, MN, 55024

3 Bed
3 Bath
1529 sft

Arlow Plan, Heritage Ridge Villas, Hastings, MN, 55033

The Duet - Slab Plan, Highview Park Twin Homes

3 Bed
3 Bath
1658 sft

The Duet - Slab Plan, Highview Park Twin Homes, Shakopee, MN, 55379

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 Lakeville at Brighton Plan, Cedar Hills: Lifestyle Villa Collection, Lakeville, MN, 55044 earns $280/mo cash flow from $3,221/mo rent with a $2,305/mo payment. Total monthly income totals $3,221/mo, and annual cash flow totals $3,362/yr on $156,133 capital. ROI tracks 22.06% on current figures, and rental yield reads 8.21% at a $470,990 purchase. Equity gained on principal adds $3,039/yr, and 5% annual appreciation supports $130,126 over five years. Five-year ROI reaches 114.48% and total cumulative return in cash sums $178,736. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,221/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA