For saleSingle family
$585,000
4280 Cottagewood Ct
Minnetrista MN 55331
4 beds, 4 baths, 2,852 sqft
4280 Cottagewood Ct is a 4 beds, 4 baths, 2,852 sqft single family home for sale at $585,000 in Minnetrista MN 55331. At 20% down it rents for an estimated $4,025/mo and returns -$151/mo a month at a 6.4% 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
- $4,025/mo
- Monthly cash flow
- -$151/mo
- Cap rate
- 6.4%
- Cash-on-cash
- -1.6%
- Max offer
- $475,500
Offer ≤ $475,500 (19% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading