The Henley Plan, Whispering Fields,Farmington,MN,55024

Investment Highlights

Rental property for sale in Farmington at The Henley Plan, Whispering Fields, Farmington, MN, 55024 priced at $500,990 converts $3,976/mo rent into $848/mo cash flow after a $2,452/mo obligation. Total monthly income equals $3,976/mo, and annual cash flow totals $10,172/yr on $164,826 invested. Return on cash invested prints 26.23% in year one, and rental yield reads 9.52% against a $500,990 entry. Equity gained on principal adds $3,233/yr, while 5% annual appreciation compiles into $138,414 by year five. Five-year ROI reaches 136.79% and total cumulative return in cash sums $225,463. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,976/mo property income covering a $2,452/mo payment, not borrower’s personal income.