Revere Plan, Amber Fields : Colonial Manor CollectionRosemountMN55068
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find Revere Plan, Amber Fields: Colonial Manor Collection, Rosemount, MN, 55068 in Rosemount hard to pass up. The 10.42% gross yield on a $353,990 purchase results in $3,074/mo in rent and $864/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (1.93). Annual cash flow of $10,367, five-year appreciation of $97,801, and $3,260/yr in equity build-up combine for a projected total cumulative return of $189,909.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.4% | 7.0% |
| Monthly Cash Flow | $864 | $350 |
City averages based on Rosemount market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,074 |
| Total Monthly Debt Service | $2,070 |
| DSCR Ratio | 1.49x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Townhouse
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 55068, Rosemount, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,797 (100%) |
| Owner Occupied HU | 11,579 (83.9%) |
| Renter Occupied HU | 1,954 (14.2%) |
| Vacant Housing Units | 264 ( 1.9%) |
| Median Home Value | $446,988 |
| Average Home Value | $494,515 |
Housing Distribution
Address Breakdown
Residential
12,191
Single Family
11,425
Multi-Family
766
Businesses
430
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
Townhouse
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 55068, Rosemount, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,797 (100%) |
| Owner Occupied HU | 11,579 (83.9%) |
| Renter Occupied HU | 1,954 (14.2%) |
| Vacant Housing Units | 264 ( 1.9%) |
| Median Home Value | $446,988 |
| Average Home Value | $494,515 |
Housing Distribution
Address Breakdown
Residential
12,191
Single Family
11,425
Multi-Family
766
Businesses
430
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
