The Cedar - Patio Villa Plan, Scenic HillsInver Grove HeightsMN55077
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
Total monthly income runs $3,208/mo, and annual cash flow reaches $2,977/yr on $157,128 cash to close. Return on cash invested measures 21.8% in year one, and rental yield registers 8.12% at a $473,990 basis. Equity gained on principal adds $3,059/yr, and annual property appreciation at 5% supports $130,955 by year five. Five-year ROI tracks 113.09% and total cumulative return in cash totals $177,698. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,208/mo property income relative to a $2,320/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 55077, Inver Grove Heights, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,829 (100%) |
| Owner Occupied HU | 3,506 (60.1%) |
| Renter Occupied HU | 2,076 (35.6%) |
| Vacant Housing Units | 247 ( 4.2%) |
| Median Home Value | $569,066 |
| Average Home Value | $584,829 |
Housing Distribution
Address Breakdown
Residential
5,786
Single Family
4,015
Multi-Family
1,771
Businesses
175
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Brandl Anderson Homes
Mls Name: Brandl Anderson Homes
Mls Provider:
Mls ID: #N/A