Elliot Plan, Lexington Waters, Blaine, MN, 55449 | $714/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2019 sft

4134 145th Ln NW, Andover, MN, 55304

2 Bed
2 Bath
3366 sft

8280 Oakview Ct N, Maple Grove, MN, 55369

4 Bed
2 Bath
2218 sft

8125 Georgia Ct N, Brooklyn Park, MN, 55445

3 Bed
3 Bath
2944 sft

30190 Terryll St, Lindstrom, MN, 55045

Nearby investment properties with comparable prices

3 Bed
2 Bath
1734 sft

14526 111th Ave E, Osseo, MN, 55369

5 Bed
3 Bath
2418 sft

847 102nd Ln NE, Blaine, MN, 55434

2 Bed
2 Bath
1341 sft

201 11th St S #930, Minneapolis, MN, 55403

2 Bed
2 Bath
1414 sft

6363 Goodwin Ln, Wyoming, MN, 55092

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 Blaine at Elliot Plan, Lexington Waters, Blaine, MN, 55449 uses $175,653 cash to close to unlock $8,571/yr annual cash flow and $714/mo monthly cash flow. Total monthly income runs $4,048/mo, and a $2,613/mo payment keeps the spread at $714/mo. Purchase price stands at $533,900, and rental yield measures 9.1% with $4,048/mo rent. Return on cash invested shows 24.94% in year one, and 5% annual appreciation builds toward $147,507 over five years. Five-year ROI reaches 129.87% and total cumulative return in cash records $228,127. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,048/mo property income covering a $2,613/mo payment rather than investor’s personal income.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA