3804 Abercrombie Ln, Stillwater, MN, 55082 | $833/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1500 sft

2805 28th Ave S, Minneapolis, MN, 55406

Investment Property+ 2 more

2 Bed
2 Bath
1288 sft

4025 42nd Ave S, Minneapolis, MN, 55406

2 Bed
2 Bath
1654 sft

3557 37th Ave S, Minneapolis, MN, 55406

3 Bed
3 Bath
2799 sft

1802 McKinley St NE #E, Minneapolis, MN, 55418

Nearby investment properties with comparable prices

- Bed
- Bath
- sft

221 N Lewis St, River Falls, WI, 54022

2 Bed
2 Bath
1254 sft

1950 Pika Trl UNIT A, River Falls, WI, 54022

2 Bed
2 Bath
2750 sft

620 Cook Ave E, Saint Paul, MN, 55130

- Bed
- Bath
- sft

4857 148th Ave NE, Ham Lake, 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 3804 Abercrombie Ln, Stillwater, MN, 55082 offers a 11.49% rental yield on a $250,000 purchase with $2,394/mo rent. Total monthly income registers $2,394/mo, and a $1,224/mo payment leaves $833/mo available for distribution. Annual cash flow reaches $9,990/yr on $82,875 to close, and return on cash invested stands at 31.96% in year one. Equity gained on principal adds $1,613/yr while 5% annual appreciation supports $69,070 over five years. Portfolio math shows five-year ROI at 167.58% and total cumulative return in cash at $138,886. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,394/mo property income against a $1,224/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Townhouse

Built in 2003

N/A lot

$N/A/sqft

No HOA