For saleSingle family
$499,990
10639 Mississippi Dunes Trl S
Cottage Grove MN 55016
3 beds, 2 baths, 1,886 sqft
10639 Mississippi Dunes Trl S is a 3 beds, 2 baths, 1,886 sqft single family home for sale at $499,990 in Cottage Grove MN 55016. At 20% down it rents for an estimated $2,150/mo and returns -$1,419/mo a month at a 3.3% 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
- $2,150/mo
- Monthly cash flow
- -$1,419/mo
- Cap rate
- 3.3%
- Cash-on-cash
- -17.0%
- Max offer
- $255,000
Offer ≤ $255,000 (49% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading