Cedarwood Plan, Boulder PassOtsegoMN55330
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Otsego at Cedarwood Plan, Boulder Pass, Otsego, MN, 55330 generates $2,902/mo in rent and, after a $2,075/mo payment, leaves $255/mo in cash flow. Total monthly income is $2,902/mo, and annual cash flow is $3,055/yr on $140,553 invested. Return on cash invested sits at 22.08% in year one, and rental yield is 8.21% on a $423,990 entry. Equity gained on principal adds $2,736/yr, while 5% annual appreciation builds toward $117,141 over five years. Five-year ROI reaches 114.58% and total cumulative return in cash sums $161,040. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,902/mo property income rather than buyer’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 55330, Elk River, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,209 (100%) |
| Owner Occupied HU | 14,611 (80.2%) |
| Renter Occupied HU | 2,788 (15.3%) |
| Vacant Housing Units | 810 ( 4.4%) |
| Median Home Value | $390,674 |
| Average Home Value | $424,407 |
Housing Distribution
Address Breakdown
Residential
17,307
Single Family
15,298
Multi-Family
2,009
Businesses
1,116
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
