Marley Plan, Nature's Refuge, Circle Pines, MN, 55014 | $78/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2730 sft

8901 167th Ln NW, Ramsey, MN, 55303

2 Bed
2 Bath
1293 sft

401 N 2nd St #5519, Minneapolis, MN, 55402

4 Bed
3 Bath
1907 sft

11242 131st Cir N, Dayton, MN, 55327

4 Bed
4 Bath
2427 sft

858 111th Ln NE, Blaine, MN, 55434

Nearby investment properties with comparable prices

Vanderbilt Plan, Willowbrooke : Discovery Collection

4 Bed
3 Bath
2271 sft

Vanderbilt Plan, Willowbrooke : Discovery Collection, Oakdale, MN, 55128

The Finnegan Plan, Preserve at Lexington Waters

4 Bed
4 Bath
2402 sft

The Finnegan Plan, Preserve at Lexington Waters, Blaine, MN, 55014

4 Bed
3 Bath
2148 sft

Columbus Plan, Lexington Waters, Minneapolis, MN, 55449

3 Bed
2 Bath
1898 sft

8755 Upper 9th Pl N, Lake Elmo, MN, 55042

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

Rental property for sale in Circle Pines at Marley Plan, Nature's Refuge, Circle Pines, MN, 55014 priced at $636,990 pairs $4,056/mo rent with $78/mo cash flow after a $3,118/mo payment. Total monthly income equals $4,056/mo, and annual cash flow comes to $937/yr on $209,570 invested. Return on cash invested is 20.51% in year one, and rental yield stands at 7.64% on a $636,990 basis. Equity gained on principal adds $4,110/yr, and 5% annual appreciation accumulates to $175,989 by year five. Five-year ROI measures 106.11% and total cumulative return in cash reaches $222,369. For financing, Ziffy Mortgage’s DSCR program evaluates $4,056/mo property income against a $3,118/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 55014, Circle Pines, MN area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	11,108 (100%)
Owner Occupied HU	8,988 (80.9%)
Renter Occupied HU	1,623 (14.6%)
Vacant Housing Units	497 ( 4.5%)
Median Home Value	$383,530
Average Home Value	$412,228