640 Main St N APT 37, Stillwater, MN, 55082 | $883/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
3 Bath
2637 sft

2570 Sylvan St, Little Canada, MN, 55117

3 Bed
3 Bath
3115 sft

2591 Carver Ave E, Maplewood, MN, 55119

4 Bed
4 Bath
2216 sft

664 Sutherland Dr, Woodbury, MN, 55129

4 Bed
3 Bath
2611 sft

1415 129th St, New Richmond, WI, 54017

Nearby investment properties with comparable prices

4 Bed
4 Bath
1799 sft

Nora Plan, Meadow Crossing, New Richmond, WI, 54017

3 Bed
3 Bath
1667 sft

1540 Trellis Ln, West Saint Paul, MN, 55118

4 Bed
3 Bath
1798 sft

5145 Stable View Dr, Woodbury, MN, 55129

3 Bed
2 Bath
1653 sft

398 Duke St UNIT A, Saint Paul, MN, 55102

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 640 Main St N APT 37, Stillwater, MN, 55082 generates $3,936/mo in rent and, after a $2,393/mo payment, leaves $883/mo in cash flow. Total monthly income is $3,936/mo, and annual cash flow is $10,594/yr on $162,104 invested. Return on cash invested sits at 26.44% in year one, and rental yield is 9.66% on a $489,000 entry. Equity gained on principal adds $3,155/yr, while 5% annual appreciation builds toward $135,102 over five years. Five-year ROI reaches 137.96% and total cumulative return in cash sums $223,630. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,936/mo property income rather than buyer’s personal income.

Condo

Built in 2005

8,276 sqft lot

$N/A/sqft

No HOA