Dayton Plan, Crispin Cove,Blaine,MN,55449

Investment Highlights

Investment property for sale in Blaine at Dayton Plan, Crispin Cove, Blaine, MN, 55449 offers a 9.49% rental yield on a $460,990 purchase with $3,646/mo rent. Total monthly income registers $3,646/mo, and a $2,256/mo payment leaves $768/mo available for distribution. Annual cash flow reaches $9,212/yr on $152,818 to close, and return on cash invested stands at 25.94% in year one. Equity gained on principal adds $2,975/yr while 5% annual appreciation supports $127,363 over five years. Portfolio math shows five-year ROI at 135.24% and total cumulative return in cash at $206,676. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,646/mo property income against a $2,256/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.