For saleTownhouse
$285,000
1322 Cottage Dr
Stillwater MN 55082
3 beds, 2 baths, 1,620 sqft
1322 Cottage Dr is a 3 beds, 2 baths, 1,620 sqft townhouse home for sale at $285,000 in Stillwater MN 55082. At 20% down it rents for an estimated $2,400/mo and returns $253/mo a month at a 7.6% 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
- $2,400/mo
- Monthly cash flow
- $253/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 5.3%
- Max offer
- $268,500
Offer ≤ $268,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.