Vanderbilt Plan, Waterford : Discovery CollectionWaconiaMN55387
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 Waconia at Vanderbilt Plan, Waterford: Discovery Collection, Waconia, MN, 55387 generates $3,736/mo in rent and, after a $2,516/mo payment, leaves $526/mo in cash flow. Total monthly income is $3,736/mo, and annual cash flow is $6,313/yr on $169,103 invested. Return on cash invested sits at 23.79% in year one, and rental yield is 8.72% on a $513,990 entry. Equity gained on principal adds $3,317/yr, while 5% annual appreciation builds toward $142,006 over five years. Five-year ROI reaches 123.74% and total cumulative return in cash sums $209,240. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,736/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 55387, Waconia, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,927 (100%) |
| Owner Occupied HU | 4,545 (76.7%) |
| Renter Occupied HU | 1,157 (19.5%) |
| Vacant Housing Units | 225 ( 3.8%) |
| Median Home Value | $477,570 |
| Average Home Value | $536,279 |
Housing Distribution
Address Breakdown
Residential
6,002
Single Family
5,136
Multi-Family
866
Businesses
460
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
