The Lakewood Villa Plan, Carrigan MeadowsWaverlyMN55390
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
Investment property for sale in Waverly at The Lakewood Villa Plan, Carrigan Meadows, Waverly, MN, 55390 uses $127,628 cash to close to unlock $9,951/yr annual cash flow and $829/mo monthly cash flow. Total monthly income runs $3,233/mo, and a $1,884/mo payment keeps the spread at $829/mo. Purchase price stands at $385,000, and rental yield measures 10.08% with $3,233/mo rent. Return on cash invested shows 27.71% in year one, and 5% annual appreciation builds toward $106,368 over five years. Five-year ROI reaches 144.74% and total cumulative return in cash records $184,726. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,233/mo property income covering a $1,884/mo payment rather than investor’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 55390, Waverly, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,413 (100%) |
| Owner Occupied HU | 1,141 (80.8%) |
| Renter Occupied HU | 150 (10.6%) |
| Vacant Housing Units | 122 ( 8.6%) |
| Median Home Value | $391,667 |
| Average Home Value | $424,060 |
Housing Distribution
Address Breakdown
Residential
1,167
Single Family
1,149
Multi-Family
18
Businesses
44
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
