For saleSingle family
$544,990
10566 Mississippi Dunes Trail S
Cottage Grove MN 55016
4 beds, 2,672 sqft
10566 Mississippi Dunes Trail S is a 4 beds, 2,672 sqft single family home for sale at $544,990 in Cottage Grove MN 55016. At 20% down it rents for an estimated $2,950/mo and returns -$941/mo a month at a 4.6% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $2,950/mo
- Monthly cash flow
- -$941/mo
- Cap rate
- 4.6%
- Cash-on-cash
- -10.4%
- Max offer
- $349,000
Offer ≤ $349,000 (36% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading