The Henry Plan, Sienna Grove,Woodbury,MN,55129

Investment Highlights

Rental property for sale in Woodbury at The Henry Plan, Sienna Grove, Woodbury, MN, 55129 priced at $594,990 converts $4,692/mo rent into $977/mo cash flow after a $2,912/mo obligation. Total monthly income equals $4,692/mo, and annual cash flow totals $11,721/yr on $195,752 invested. Return on cash invested prints 26.05% in year one, and rental yield reads 9.46% against a $594,990 entry. Equity gained on principal adds $3,839/yr, while 5% annual appreciation compiles into $164,385 by year five. Five-year ROI reaches 135.8% and total cumulative return in cash sums $265,823. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,692/mo property income covering a $2,912/mo payment, not borrower’s personal income.