The Dalton Plan, Harpers Landing Townhomes,Blaine,MN,55449

Investment Highlights

Investment property for sale in Blaine at The Dalton Plan, Harpers Landing Townhomes, Blaine, MN, 55449 with 5% annual appreciation on a $381,990 basis while $3,474/mo rent supports operations. Total monthly income totals $3,474/mo and a $1,870/mo payment preserves $1,088/mo for cash returns. Annual cash flow comes to $13,060/yr on $126,630 deployed, and return on cash invested reaches 30.22% in year one. Equity gained on principal adds $2,465/yr, and five-year appreciation sums $105,537 alongside rental yield of 10.91%. Five-year ROI measures 158.24% and total cumulative return in cash totals $200,377.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,474/mo property income versus a $1,870/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.