Sinclair Plan, Waterford : Discovery CollectionWaconiaMN55387
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
Investment Highlights
Rental property for sale in Waconia at Sinclair Plan, Waterford: Discovery Collection, Waconia, MN, 55387 priced at $530,990 pairs $4,007/mo rent with $691/mo cash flow after a $2,599/mo payment. Total monthly income equals $4,007/mo, and annual cash flow comes to $8,294/yr on $174,696 invested. Return on cash invested is 24.81% in year one, and rental yield stands at 9.06% on a $530,990 basis. Equity gained on principal adds $3,426/yr, and 5% annual appreciation accumulates to $146,703 by year five. Five-year ROI measures 129.17% and total cumulative return in cash reaches $225,653. For financing, Ziffy Mortgage’s DSCR program evaluates $4,007/mo property income against a $2,599/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: 55387, Waconia, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,927 (100%) |
| Owner Occupied HU | 4,545 (76.7%) |
| Renter Occupied HU | 1,157 (19.5%) |
| Vacant Housing Units | 225 ( 3.8%) |
| Median Home Value | $477,570 |
| Average Home Value | $536,279 |
Housing Distribution
Address Breakdown
Residential
6,002
Single Family
5,136
Multi-Family
866
Businesses
460
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
