Donovan Plan, Willowbrooke : Heritage CollectionOakdaleMN55128
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 Oakdale at Donovan Plan, Willowbrooke: Heritage Collection, Oakdale, MN, 55128 priced at $516,990 converts $3,671/mo rent into $443/mo cash flow after a $2,530/mo obligation. Total monthly income equals $3,671/mo, and annual cash flow totals $5,317/yr on $170,090 invested. Return on cash invested prints 23.19% in year one, and rental yield reads 8.52% against a $516,990 entry. Equity gained on principal adds $3,336/yr, while 5% annual appreciation compiles into $142,835 by year five. Five-year ROI reaches 120.47% and total cumulative return in cash sums $204,914. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,671/mo property income covering a $2,530/mo payment, not borrower’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 55128, Saint Paul, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,062 (100%) |
| Owner Occupied HU | 9,012 (69.0%) |
| Renter Occupied HU | 3,381 (25.9%) |
| Vacant Housing Units | 669 ( 5.1%) |
| Median Home Value | $350,851 |
| Average Home Value | $408,487 |
Housing Distribution
Address Breakdown
Residential
12,003
Single Family
10,104
Multi-Family
1,899
Businesses
819
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
