The Rushmore Plan, Preserve at Lexington WatersBlaineMN55014
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 Blaine at The Rushmore Plan, Preserve at Lexington Waters, Blaine, MN, 55014 earns $433/mo cash flow from $3,605/mo rent with a $2,486/mo payment. Total monthly income totals $3,605/mo, and annual cash flow totals $5,199/yr on $167,129 capital. ROI tracks 23.17% on current figures, and rental yield reads 8.52% at a $507,990 purchase. Equity gained on principal adds $3,278/yr, and 5% annual appreciation supports $140,348 over five years. Five-year ROI reaches 120.39% and total cumulative return in cash sums $201,212. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,605/mo property income instead of your personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 55014, Circle Pines, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,108 (100%) |
| Owner Occupied HU | 8,988 (80.9%) |
| Renter Occupied HU | 1,623 (14.6%) |
| Vacant Housing Units | 497 ( 4.5%) |
| Median Home Value | $383,530 |
| Average Home Value | $412,228 |
Housing Distribution
Address Breakdown
Residential
10,939
Single Family
9,780
Multi-Family
1,159
Businesses
526
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
