The Henley Plan, Harvest View Express SelectRogersMN55374
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 Rogers at The Henley Plan, Harvest View Express Select, Rogers, MN, 55374 priced at $479,990 converts $3,733/mo rent into $736/mo cash flow after a $2,349/mo obligation. Total monthly income equals $3,733/mo, and annual cash flow totals $8,832/yr on $159,117 invested. Return on cash invested prints 25.46% in year one, and rental yield reads 9.33% against a $479,990 entry. Equity gained on principal adds $3,097/yr, while 5% annual appreciation compiles into $132,612 by year five. Five-year ROI reaches 132.71% and total cumulative return in cash sums $211,165. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,733/mo property income covering a $2,349/mo payment, not borrower’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 55374, Rogers, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,914 (100%) |
| Owner Occupied HU | 5,798 (83.9%) |
| Renter Occupied HU | 919 (13.3%) |
| Vacant Housing Units | 197 ( 2.8%) |
| Median Home Value | $461,435 |
| Average Home Value | $505,519 |
Housing Distribution
Address Breakdown
Residential
6,742
Single Family
5,896
Multi-Family
846
Businesses
615
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
