Salem Plan, Lexington Waters: Villas Collection, G2xu86 Blaine, MN, 55449 | $133/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
3196 sft

1372 149th Ln NW, Andover, MN, 55304

4 Bed
2 Bath
2304 sft

1174 Charles Ave, Saint Paul, MN, 55104

4 Bed
3 Bath
3046 sft

525 Rice Creek Ter NE, Fridley, MN, 55432

3 Bed
2 Bath
2080 sft

5025 Wilshire Blvd, Crystal, MN, 55429

Nearby investment properties with comparable prices

4 Bed
2 Bath
1922 sft

7917 30th Ave N, Crystal, MN, 55427

3 Bed
3 Bath
2861 sft

10316 187th Ave NW, Elk River, MN, 55330

3 Bed
2 Bath
2328 sft

2051 Victoria Cir, Lino Lakes, MN, 55038

3 Bed
2 Bath
1328 sft

4345 122nd Cir NE, Blaine, MN, 55449

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

Investment property for sale in G2xu86 Blaine at Salem Plan, Lexington Waters: Villas Collection, G2xu86 Blaine, MN, 55449 with 5% annual appreciation on a $524,990 basis while $3,412/mo rent supports operations. Total monthly income totals $3,412/mo and a $2,570/mo payment preserves $133/mo for cash returns. Annual cash flow comes to $1,599/yr on $172,722 deployed, and return on cash invested reaches 20.99% in year one. Equity gained on principal adds $3,388/yr, and five-year appreciation sums $145,045 alongside rental yield of 7.8%. Five-year ROI measures 108.67% and total cumulative return in cash totals $187,698.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,412/mo property income versus a $2,570/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA