13187 Dellwood Rd N, Stillwater, MN, 55082 | 4.21% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1825 sft

2078 Stanford Ave, Saint Paul, MN, 55105

5 Bed
4 Bath
2855 sft

2518 Eyrie Dr, Woodbury, MN, 55129

4 Bed
3 Bath
4086 sft

791 Woodduck Dr, Woodbury, MN, 55125

3 Bed
3 Bath
2200 sft

8738 Upper 9th Pl N, Lake Elmo, MN, 55042

Nearby investment properties with comparable prices

4 Bed
4 Bath
4234 sft

14320 47th St N, Stillwater, MN, 55082

2 Bed
3 Bath
1768 sft

1 Hill Farm Rd #106, North Oaks, MN, 55127

4 Bed
5 Bath
5031 sft

309 Lindsay Rd, Hudson, WI, 54016

5 Bed
5 Bath
5097 sft

Fremont Plan, Elwell Farms, Andover, MN, 55304

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

Investment property for sale in Stillwater at 13187 Dellwood Rd N, Stillwater, MN, 55082 listed at $1,375,000 pairs $4,824/mo rent with a $6,730/mo payment. Total monthly income runs $4,824/mo. Return on cash invested measures 10.24% in year one, and rental yield registers 4.21% at a $1,375,000 basis. Equity gained on principal adds $8,873/yr, and annual property appreciation at 5% supports $379,887 by year five. Five-year ROI tracks 50.95% and total cumulative return in cash totals $226,962. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,824/mo property income relative to a $6,730/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2002

2.76 Acres lot

$N/A/sqft

No HOA