Kendall Plan, Briarcroft,Woodbury,MN,55129

Investment Highlights

Rental property for sale in Woodbury at Kendall Plan, Briarcroft, Woodbury, MN, 55129 priced at $663,900 converts $4,692/mo rent into $547/mo cash flow after a $3,249/mo obligation. Total monthly income equals $4,692/mo, and annual cash flow totals $6,561/yr on $218,423 invested. Return on cash invested prints 23.06% in year one, and rental yield reads 8.48% against a $663,900 entry. Equity gained on principal adds $4,284/yr, while 5% annual appreciation compiles into $183,423 by year five. Five-year ROI reaches 119.79% and total cumulative return in cash sums $261,658. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,692/mo property income covering a $3,249/mo payment, not borrower’s personal income.