For saleSingle family
$925,000
13660 Greenwood Trail Ct N
Stillwater MN 55082
4 beds, 4 baths, 4,142 sqft
13660 Greenwood Trail Ct N is a 4 beds, 4 baths, 4,142 sqft single family home for sale at $925,000 in Stillwater MN 55082. At 20% down it rents for an estimated $2,075/mo and returns -$4,528/mo a month at a 0.8% 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
- $2,075/mo
- Monthly cash flow
- -$4,528/mo
- Cap rate
- 0.8%
- Cash-on-cash
- -29.4%
- Max offer
- $249,000
Offer ≤ $249,000 (73% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading