800 Towne CirStillwaterMN55082
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Stillwater at 800 Towne Cir, Stillwater, MN, 55082 offers $3,731/mo rent that, after a $2,043/mo payment, leaves $710/mo cash flow. Total monthly income is $3,731/mo, and annual cash flow is $8,514/yr on $138,368 cash. Return on cash invested measures 26.06% in year one, and rental yield stands at 10.73% at a $417,400 entry. Equity gained on principal adds $2,693/yr while 5% annual appreciation compounds into $115,320 by year five. Five-year ROI records 137.23% and total cumulative return in cash reaches $189,883. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,731/mo property income versus a $2,043/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Townhouse
Built in 1984
4,356 sqft lot
$N/A/sqft
$415 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Cory Rudnitski • RE/MAX Advantage Plus
Mls Name: NorthStar MLS as distributed by MLS GRID
Mls Provider:
Mls ID: #6615039
Disclaimer: Based on information submitted to the MLS GRID as of 2024-11-19 07:36:25 PST. All data is obtained from various sources and may not have been verified by broker or MLS GRID. Supplied Open House Information is subject to change without notice. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information. Some IDX listings have been excluded from this website. [Click here for more information](/info/mls-disclaimers/#mls_28) By searching Northstar MLS listings you agree to the [Northstar MLS End User License Agreement](https://static1.squarespace.com/static/56c4eea9d51cd483819dae7b/t/56cbe7e32fe13151e10e6b3d/1456203748061/EULA.pdf)