Dayton with Basement Plan, AirLake, Woodbury, MN, 55129 | $532/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
2 Bath
2852 sft

208 Melbourne Ave SE, Minneapolis, MN, 55414

6 Bed
2 Bath
5816 sft

2505 Blaisdell Ave, Minneapolis, MN, 55404

3 Bed
2 Bath
1742 sft

Cedarwood II Plan, Amber Fields, Rosemount, MN, 55068

4 Bed
3 Bath
1988 sft

9476 Harkness Ct S, Cottage Grove, MN, 55016

Nearby investment properties with comparable prices

3 Bed
3 Bath
1777 sft

3038 Ash St, Little Canada, MN, 55117

4 Bed
2 Bath
1800 sft

1014 Ticonderoga Trl, Eagan, MN, 55123

4 Bed
3 Bath
1931 sft

5413 186th St W, Farmington, MN, 55024

4 Bed
3 Bath
1880 sft

1077 Bonnieview Dr, 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

Investment property for sale in Woodbury at Dayton with Basement Plan, AirLake, Woodbury, MN, 55129 with 5% annual appreciation on a $498,990 basis while $3,648/mo rent supports operations. Total monthly income totals $3,648/mo and a $2,442/mo payment preserves $532/mo for cash returns. Annual cash flow comes to $6,388/yr on $165,415 deployed, and return on cash invested reaches 23.77% in year one. Equity gained on principal adds $3,220/yr, and five-year appreciation sums $137,862 alongside rental yield of 8.77%. Five-year ROI measures 123.64% and total cumulative return in cash totals $204,519.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,648/mo property income versus a $2,442/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA