4755 Ordell Trl N, Stillwater, MN, 55082 | $5,055/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
3 Bath
4455 sft

4706 Ordell Trl N, Stillwater, MN, 55082

4 Bed
4 Bath
4266 sft

719 Mount Curve Ct, Hudson, WI, 54016

5 Bed
5 Bath
3948 sft

231 Prairie Way N, Bayport, MN, 55003

5 Bed
3 Bath
2000 sft

1930 Grand Ave, Saint Paul, MN, 55105

Nearby investment properties with comparable prices

2 Bed
1 Bath
973 sft

744 Jessie St, Saint Paul, MN, 55130

1 Bed
1 Bath
882 sft

10 Windsor Ct APT 214, New Brighton, MN, 55112

2 Bed
2 Bath
1078 sft

2690 Oxford St N APT 209, Roseville, MN, 55113

2 Bed
2 Bath
1018 sft

2690 Oxford St N APT 254, Roseville, MN, 55113

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 4755 Ordell Trl N, Stillwater, MN, 55082 offers $6,241/mo rent that, after a $930/mo payment, leaves $5,055/mo cash flow. Total monthly income is $6,241/mo, and annual cash flow is $60,654/yr on $62,985 cash. Return on cash invested measures 116.21% in year one, and rental yield stands at 39.42% at a $190,000 entry. Equity gained on principal adds $1,226/yr while 5% annual appreciation compounds into $52,494 by year five. Five-year ROI records 619.37% and total cumulative return in cash reaches $390,108. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $6,241/mo property income versus a $930/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Home Type Unknown

Built in N/A

N/A lot

$N/A/sqft

No HOA