Macalester Plan, Crispin Cove,Blaine,MN,55449

Investment Highlights

Rental property for sale in Blaine at Macalester Plan, Crispin Cove, Blaine, MN, 55449 generates $2,879/mo in rent and, after a $2,158/mo payment, leaves $126/mo in cash flow. Total monthly income is $2,879/mo, and annual cash flow is $1,508/yr on $146,188 invested. Return on cash invested sits at 20.94% in year one, and rental yield is 7.83% on a $440,990 entry. Equity gained on principal adds $2,846/yr, while 5% annual appreciation builds toward $121,837 over five years. Five-year ROI reaches 108.45% and total cumulative return in cash sums $158,541. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,879/mo property income rather than buyer’s personal income.