Willow Plan, Twin Pine Fields, Stillwater, MN, 55082 | 4.57% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
4 Bath
5214 sft

442 Wren Ln, Hudson, WI, 54016

4 Bed
3 Bath
3290 sft

10291 Duval Rd, Woodbury, MN, 55129

3 Bed
3 Bath
3248 sft

1075 Mehegan Ln, Saint Paul, MN, 55127

4 Bed
4 Bath
3946 sft

8966 Jewel Ave S, Cottage Grove, MN, 55016

Nearby investment properties with comparable prices

Cypress Plan, Royal Club : The Fairway Luxury Collection

4 Bed
4 Bath
3755 sft

Cypress Plan, Royal Club : The Fairway Luxury Collection, Lake Elmo, MN, 55042

4 Bed
4 Bath
5615 sft

1849 Orchard Hl, Mendota Heights, MN, 55118

5 Bed
4 Bath
4544 sft

2182 Lakebrook Dr, New Brighton, MN, 55112

3 Bed
3 Bath
3340 sft

103 Spring Farm Rd, North Oaks, MN, 55127

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

Total monthly income runs $5,393/mo, and a $6,932/mo payment. Purchase price stands at $1,416,200, and rental yield measures 4.57% with $5,393/mo rent. Return on cash invested shows 11.34% in year one, and 5% annual appreciation builds toward $391,270 over five years. Five-year ROI reaches 56.9% and total cumulative return in cash records $261,089. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,393/mo property income covering a $6,932/mo payment rather than investor’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA