For saleSingle family
$415,000
10254 Greystone Cir S
Cottage Grove MN 55016
5 beds, 3 baths, 2,778 sqft
10254 Greystone Cir S is a 5 beds, 3 baths, 2,778 sqft single family home for sale at $415,000 in Cottage Grove MN 55016. At 20% down it rents for an estimated $2,975/mo and returns $64/mo a month at a 6.7% 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
- $2,975/mo
- Monthly cash flow
- $64/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 0.9%
- Max offer
- $356,500
Offer ≤ $356,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.