The Henry Plan, Lexington Waters, Blaine, MN, 55449 | $789/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1574 sft

110 Bank St SE #L2001, Minneapolis, MN, 55414

5 Bed
3 Bath
2579 sft

4724 199th St N, Forest Lake, MN, 55025

4 Bed
4 Bath
2562 sft

14004 52nd Ave N, Plymouth, MN, 55446

3 Bed
2 Bath
1994 sft

19602 University Ave NW, Cedar, MN, 55011

Nearby investment properties with comparable prices

3 Bed
3 Bath
2328 sft

16796 Dolomite St NW, Ramsey, MN, 55303

3 Bed
3 Bath
3364 sft

1581 Pinehurst Ave, Saint Paul, MN, 55116

4 Bed
3 Bath
2666 sft

Henry Plan, Trott Brook Crossing, Ramsey, MN, 55303

3 Bed
2 Bath
2604 sft

Hudson Plan, Trott Brook Crossing, Ramsey, MN, 55303

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Blaine at The Henry Plan, Lexington Waters, Blaine, MN, 55449 earns $789/mo cash flow from $4,386/mo rent with a $2,819/mo payment. Total monthly income totals $4,386/mo, and annual cash flow totals $9,473/yr on $189,501 capital. ROI tracks 25.06% on current figures, and rental yield reads 9.14% at a $575,990 purchase. Equity gained on principal adds $3,717/yr, and 5% annual appreciation supports $159,135 over five years. Five-year ROI reaches 130.51% and total cumulative return in cash sums $247,318. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,386/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA