1160 Macey Way, Stillwater, MN, 55082 | $735/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
3324 sft

4987 Campbell Ave, White Bear Lake, MN, 55110

3 Bed
3 Bath
3023 sft

116 270th St, Osceola, WI, 54020

3 Bed
3 Bath
2814 sft

10883 Retreat Ln, Woodbury, MN, 55129

4 Bed
3 Bath
3004 sft

8144 Boulder Ridge Rd, Woodbury, MN, 55125

Nearby investment properties with comparable prices

4 Bed
2 Bath
2256 sft

27575 Lacy Ave, Chisago City, MN, 55013

3 Bed
3 Bath
1999 sft

212 Junco Rd N, Lake Elmo, MN, 55042

4 Bed
3 Bath
2062 sft

12588 Frazier St NE, Blaine, MN, 55449

2 Bed
2 Bath
1558 sft

Austin Plan, Oneka Shores, Hugo, MN, 55038

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Stillwater at 1160 Macey Way, Stillwater, MN, 55082 generates $4,168/mo in rent and, after a $2,691/mo payment, leaves $735/mo in cash flow. Total monthly income is $4,168/mo, and annual cash flow is $8,816/yr on $180,917 invested. Return on cash invested sits at 24.93% in year one, and rental yield is 9.1% on a $549,900 entry. Equity gained on principal adds $3,548/yr, while 5% annual appreciation builds toward $151,927 over five years. Five-year ROI reaches 129.83% and total cumulative return in cash sums $234,878. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,168/mo property income rather than buyer’s personal income.

Single Family

Built in 2003

8,712 sqft lot

$N/A/sqft

No HOA