The Bryant II Plan, Prairie Pointe Express PremierW6u97a OtsegoMN55330
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 W6u97a Otsego at The Bryant II Plan, Prairie Pointe Express Premier, W6u97a Otsego, MN, 55330 priced at $479,990 pairs $4,026/mo rent with $1,029/mo cash flow after a $2,349/mo payment. Total monthly income equals $4,026/mo, and annual cash flow comes to $12,348/yr on $159,117 invested. Return on cash invested is 27.67% in year one, and rental yield stands at 10.07% on a $479,990 basis. Equity gained on principal adds $3,097/yr, and 5% annual appreciation accumulates to $132,612 by year five. Five-year ROI measures 144.56% and total cumulative return in cash reaches $230,017. For financing, Ziffy Mortgage’s DSCR program evaluates $4,026/mo property income against a $2,349/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 55330, Elk River, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,209 (100%) |
| Owner Occupied HU | 14,611 (80.2%) |
| Renter Occupied HU | 2,788 (15.3%) |
| Vacant Housing Units | 810 ( 4.4%) |
| Median Home Value | $390,674 |
| Average Home Value | $424,407 |
Housing Distribution
Address Breakdown
Residential
17,307
Single Family
15,298
Multi-Family
2,009
Businesses
1,116
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A