The Madison Plan, River's Edge 8thFrancisMN55070
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate The Madison Plan, River's Edge 8th, Francis, MN, 55070 in Francis. At $439,000 it earns $2,994/mo in rent and distributes $253/mo to the owner after the $1,974/mo payment, a consistent 8.18% yield. DSCR 1.52 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $121,288 in value; $4,043/yr in principal paydown compounds ownership stake. Total projected return: $182,868.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.2% | 7.0% |
| Monthly Cash Flow | $253 | $350 |
City averages based on Francis market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,994 |
| Total Monthly Debt Service | $2,567 |
| DSCR Ratio | 1.17x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 55070, Saint Francis, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,164 (100%) |
| Owner Occupied HU | 2,718 (85.9%) |
| Renter Occupied HU | 380 (12.0%) |
| Vacant Housing Units | 66 ( 2.1%) |
| Median Home Value | $347,256 |
| Average Home Value | $355,532 |
Housing Distribution
Address Breakdown
Residential
3,161
Single Family
3,050
Multi-Family
111
Businesses
202
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
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 55070, Saint Francis, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,164 (100%) |
| Owner Occupied HU | 2,718 (85.9%) |
| Renter Occupied HU | 380 (12.0%) |
| Vacant Housing Units | 66 ( 2.1%) |
| Median Home Value | $347,256 |
| Average Home Value | $355,532 |
Housing Distribution
Address Breakdown
Residential
3,161
Single Family
3,050
Multi-Family
111
Businesses
202
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
