The Rushmore Plan, Brookshire Express Premier,Lakeville,MN,55044

Investment Highlights

Rental property for sale in Lakeville at The Rushmore Plan, Brookshire Express Premier, Lakeville, MN, 55044 priced at $516,990 converts $3,415/mo rent into $187/mo cash flow after a $2,530/mo obligation. Total monthly income equals $3,415/mo, and annual cash flow totals $2,245/yr on $170,090 invested. Return on cash invested prints 21.38% in year one, and rental yield reads 7.93% against a $516,990 entry. Equity gained on principal adds $3,336/yr, while 5% annual appreciation compiles into $142,835 by year five. Five-year ROI reaches 110.79% and total cumulative return in cash sums $188,450. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,415/mo property income covering a $2,530/mo payment, not borrower’s personal income.