Snelling Plan, Royal Club : The Woods Classic Collection,Lake Elmo,MN,55042

Investment Highlights

Rental property for sale in Lake Elmo at Snelling Plan, Royal Club: The Woods Classic Collection, Lake Elmo, MN, 55042 priced at $841,990 converts $5,573/mo rent into $315/mo cash flow after a $4,121/mo obligation. Total monthly income equals $5,573/mo, and annual cash flow totals $3,784/yr on $277,015 invested. Return on cash invested prints 21.43% in year one, and rental yield reads 7.94% against a $841,990 entry. Equity gained on principal adds $5,433/yr, while 5% annual appreciation compiles into $232,626 by year five. Five-year ROI reaches 111.02% and total cumulative return in cash sums $307,551. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,573/mo property income covering a $4,121/mo payment, not borrower’s personal income.