Willow II Plan, Beaumont BluffsJordanMN55352
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 Jordan at Willow II Plan, Beaumont Bluffs, Jordan, MN, 55352 generates $2,860/mo in rent and, after a $2,149/mo payment, leaves $118/mo in cash flow. Total monthly income is $2,860/mo, and annual cash flow is $1,420/yr on $145,525 invested. Return on cash invested sits at 20.89% in year one, and rental yield is 7.82% on a $438,990 entry. Equity gained on principal adds $2,833/yr, while 5% annual appreciation builds toward $121,285 over five years. Five-year ROI reaches 108.17% and total cumulative return in cash sums $157,409. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,860/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: 55352, Jordan, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,803 (100%) |
| Owner Occupied HU | 3,085 (81.1%) |
| Renter Occupied HU | 633 (16.6%) |
| Vacant Housing Units | 85 ( 2.2%) |
| Median Home Value | $438,433 |
| Average Home Value | $481,330 |
Housing Distribution
Address Breakdown
Residential
3,802
Single Family
3,523
Multi-Family
279
Businesses
269
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
