The Waterford Plan, Forest HillsWatertownMN55388
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
Rental property for sale in Watertown at The Waterford Plan, Forest Hills, Watertown, MN, 55388 priced at $445,900 pairs $3,018/mo rent with $234/mo cash flow after a $2,182/mo payment. Total monthly income equals $3,018/mo, and annual cash flow comes to $2,808/yr on $147,816 invested. Return on cash invested is 21.81% in year one, and rental yield stands at 8.12% on a $445,900 basis. Equity gained on principal adds $2,877/yr, and 5% annual appreciation accumulates to $123,194 by year five. Five-year ROI measures 113.13% and total cumulative return in cash reaches $167,223. For financing, Ziffy Mortgage’s DSCR program evaluates $3,018/mo property income against a $2,182/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 55388, Watertown, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,412 (100%) |
| Owner Occupied HU | 1,977 (82.0%) |
| Renter Occupied HU | 361 (15.0%) |
| Vacant Housing Units | 74 ( 3.1%) |
| Median Home Value | $379,982 |
| Average Home Value | $429,614 |
Housing Distribution
Address Breakdown
Residential
2,114
Single Family
2,058
Multi-Family
56
Businesses
161
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
