Buckingham Plan, Fields of Winslow Cove : Lifestyle Villa Collection,Andover,MN,55304

Investment Highlights

Investment property for sale in Andover at Buckingham Plan, Fields of Winslow Cove: Lifestyle Villa Collection, Andover, MN, 55304 offers a 8.92% rental yield on a $469,990 purchase with $3,493/mo rent. Total monthly income registers $3,493/mo, and a $2,300/mo payment leaves $559/mo available for distribution. Annual cash flow reaches $6,702/yr on $155,802 to close, and return on cash invested stands at 24.21% in year one. Equity gained on principal adds $3,033/yr while 5% annual appreciation supports $129,850 over five years. Portfolio math shows five-year ROI at 125.99% and total cumulative return in cash at $196,290. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,493/mo property income against a $2,300/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.