Elliot Plan, Legacy at Northstar Villas, Lake Elmo, MN, 55042 | $824/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
2295 sft

3547 34th Ave S, Minneapolis, MN, 55406

4 Bed
4 Bath
3100 sft

412 Highpoint Curv S, Maplewood, MN, 55119

5 Bed
4 Bath
3090 sft

5429 159th Ct N, Hugo, MN, 55038

5 Bed
3 Bath
2512 sft

1264 Grand Ave, Saint Paul, MN, 55105

Nearby investment properties with comparable prices

4 Bed
3 Bath
3160 sft

6694 92nd Bay S, Cottage Grove, MN, 55016

4 Bed
4 Bath
2194 sft

1521 Traverse Ln, West Saint Paul, MN, 55118

4 Bed
3 Bath
1870 sft

10855 Hemingway Ave S, Cottage Grove, MN, 55016

4 Bed
3 Bath
2110 sft

5913 Red Pine Blvd, White Bear Township, MN, 55110

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 Lake Elmo at Elliot Plan, Legacy at Northstar Villas, Lake Elmo, MN, 55042 with 5% annual appreciation on a $540,900 basis while $4,201/mo rent supports operations. Total monthly income totals $4,201/mo and a $2,647/mo payment preserves $824/mo for cash returns. Annual cash flow comes to $9,885/yr on $177,956 deployed, and return on cash invested reaches 25.62% in year one. Equity gained on principal adds $3,490/yr, and five-year appreciation sums $149,441 alongside rental yield of 9.32%. Five-year ROI measures 133.48% and total cumulative return in cash totals $237,537.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,201/mo property income versus a $2,647/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA