3768 Abercrombie Ln, Stillwater, MN, 55082 | $222/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
3 Bath
2120 sft

71 Lawson Ave W, Saint Paul, MN, 55117

2 Bed
2 Bath
1408 sft

5743 Otter View Trl, White Bear Township, MN, 55110

3 Bed
2 Bath
1320 sft

1391 12th Ave, Newport, MN, 55055

3 Bed
2 Bath
2776 sft

1134 5th Ave, Newport, MN, 55055

Nearby investment properties with comparable prices

Investment Property+ 1 more

3 Bed
2 Bath
2352 sft

1001 Marion St, Saint Paul, MN, 55117

2 Bed
1 Bath
1155 sft

1821 Case Ave E, Saint Paul, MN, 55119

2 Bed
2 Bath
1104 sft

794 Agate St, Saint Paul, MN, 55117

3 Bed
1 Bath
1159 sft

1326 Washington St NE, Minneapolis, MN, 55413

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 3768 Abercrombie Ln, Stillwater, MN, 55082 generates $1,877/mo in rent and, after a $1,297/mo payment, leaves $222/mo in cash flow. Total monthly income is $1,877/mo, and annual cash flow is $2,667/yr on $87,848 invested. Return on cash invested sits at 22.94% in year one, and rental yield is 8.5% on a $265,000 entry. Equity gained on principal adds $1,710/yr, while 5% annual appreciation builds toward $73,215 over five years. Five-year ROI reaches 119.24% and total cumulative return in cash sums $104,751. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,877/mo property income rather than buyer’s personal income.

Townhouse

Built in 2003

8,842 sqft lot

$N/A/sqft

No HOA