The Washington 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 Washington Plan, Carrigan Meadows, Waverly, MN, 55390 earns $458/mo cash flow from $2,681/mo rent with a $1,742/mo payment. Total monthly income totals $2,681/mo, and annual cash flow totals $5,501/yr on $118,014 capital. ROI tracks 24.57% on current figures, and rental yield reads 9.04% at a $356,000 purchase. Equity gained on principal adds $2,297/yr, and 5% annual appreciation supports $98,356 over five years. Five-year ROI reaches 127.93% and total cumulative return in cash sums $150,974. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,681/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: 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
