Leo Plan, Orchard ParkWaconiaMN55322
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
Investment property for sale in Waconia at Leo Plan, Orchard Park, Waconia, MN, 55322 offers a 8.84% rental yield on a $482,990 purchase with $3,558/mo rent. Total monthly income registers $3,558/mo, and a $2,364/mo payment leaves $542/mo available for distribution. Annual cash flow reaches $6,504/yr on $160,111 to close, and return on cash invested stands at 23.97% in year one. Equity gained on principal adds $3,117/yr while 5% annual appreciation supports $133,441 over five years. Portfolio math shows five-year ROI at 124.69% and total cumulative return in cash at $199,639. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,558/mo property income against a $2,364/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 55322, Cologne, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,534 (100%) |
| Owner Occupied HU | 1,377 (89.8%) |
| Renter Occupied HU | 129 ( 8.4%) |
| Vacant Housing Units | 28 ( 1.8%) |
| Median Home Value | $441,268 |
| Average Home Value | $514,479 |
Housing Distribution
Address Breakdown
Residential
1,388
Single Family
1,376
Multi-Family
12
Businesses
72
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
