Riviera Plan, Royal Club: The Fairway Luxury Collection, Lake Elmo, MN, 55042 | 4.82% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
4 Bath
3861 sft

10615 Glen Eagle Rd, Woodbury, MN, 55129

5 Bed
4 Bath
2929 sft

14336 Acer Ave, Rosemount, MN, 55068

Corsica Plan, Calarosa : Lifestyle Villa Collection

2 Bed
3 Bath
1487 sft

Corsica Plan, Calarosa : Lifestyle Villa Collection, Cottage Grove, MN, 55016

4 Bed
3 Bath
2828 sft

3480 87th St N, Stillwater, MN, 55082

Nearby investment properties with comparable prices

3 Bed
3 Bath
4656 sft

10814 Falling Water Ln UNIT A, Woodbury, MN, 55129

4 Bed
5 Bath
4328 sft

6555 108th St S, Cottage Grove, MN, 55016

4 Bed
4 Bath
3413 sft

5105 13th Ave S, Minneapolis, MN, 55417

4 Bed
3 Bath
4058 sft

1075 Autumn Oak Ln, Hudson, WI, 54016

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 Lake Elmo at Riviera Plan, Royal Club: The Fairway Luxury Collection, Lake Elmo, MN, 55042 priced at $1,167,990 converts $4,694/mo rent into after a $5,717/mo obligation. Total monthly income equals $4,694/mo. Return on cash invested prints 12.13% in year one, and rental yield reads 4.82% against a $1,167,990 entry. Equity gained on principal adds $7,537/yr, while 5% annual appreciation compiles into $322,694 by year five. Five-year ROI reaches 61.08% and total cumulative return in cash sums $231,162. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,694/mo property income covering a $5,717/mo payment, not borrower’s personal income.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA