3884 Abercrombie Ln #1203, Stillwater, MN, 55082 | $133/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1096 sft

2473 Wimbledon Bay, Woodbury, MN, 55125

2 Bed
1 Bath
832 sft

1640 Helena Rd N, Saint Paul, MN, 55128

1 Bed
1 Bath
1600 sft

186 Dartmoor Rd, Saint Paul, MN, 55115

1 Bed
1 Bath
1114 sft

622 Wells St, Saint Paul, MN, 55130

Nearby investment properties with comparable prices

2 Bed
1 Bath
1280 sft

3003 24th St E, Minneapolis, MN, 55406

3 Bed
1 Bath
1930 sft

1037 Wilson Ave, Saint Paul, MN, 55106

2 Bed
2 Bath
1592 sft

105 South Dr #D, Circle Pines, MN, 55014

1 Bed
1 Bath
965 sft

825 Berry St APT 201, Saint Paul, MN, 55114

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 3884 Abercrombie Ln #1203, Stillwater, MN, 55082 generates $1,756/mo in rent and, after a $1,272/mo payment, leaves $133/mo in cash flow. Total monthly income is $1,756/mo, and annual cash flow is $1,598/yr on $86,157 invested. Return on cash invested sits at 21.76% in year one, and rental yield is 8.11% on a $259,900 entry. Equity gained on principal adds $1,677/yr, while 5% annual appreciation builds toward $71,806 over five years. Five-year ROI reaches 112.9% and total cumulative return in cash sums $97,270. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,756/mo property income rather than buyer’s personal income.

Townhouse

Built in 2003

9,147 sqft lot

$N/A/sqft

No HOA