The Henley Plan, Harpers Landing Express Select,Blaine,MN,55449

Investment Highlights

Rental property for sale in Blaine at The Henley Plan, Harpers Landing Express Select, Blaine, MN, 55449 offers $4,386/mo rent that, after a $2,403/mo payment, leaves $1,320/mo cash flow. Total monthly income is $4,386/mo, and annual cash flow is $15,842/yr on $162,763 cash. Return on cash invested measures 29.64% in year one, and rental yield stands at 10.72% at a $490,990 entry. Equity gained on principal adds $3,168/yr while 5% annual appreciation compounds into $135,651 by year five. Five-year ROI records 155.13% and total cumulative return in cash reaches $252,491. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,386/mo property income versus a $2,403/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.