Salerno Plan, Calarosa: Lifestyle Villa Collection, Cottage Grove, MN, 55016 | $1,505/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2508 sft

4602 Island Park Bay, Woodbury, MN, 55129

4 Bed
3 Bath
3410 sft

10374 Lancaster Ln, Woodbury, MN, 55129

4 Bed
4 Bath
2652 sft

1596 Ashbury Pl, Eagan, MN, 55122

5 Bed
4 Bath
4632 sft

13162 Glenhaven Ave, Apple Valley, MN, 55124

Nearby investment properties with comparable prices

3 Bed
3 Bath
1800 sft

3021 Hemlock St, Little Canada, MN, 55117

3 Bed
3 Bath
1883 sft

4751 Airlake Dr, Woodbury, MN, 55129

3 Bed
3 Bath
2424 sft

1586 Aclare Rdg, Rosemount, MN, 55068

3 Bed
3 Bath
1687 sft

6718 Hinterland Trl S, Cottage Grove, MN, 55016

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Cottage Grove at Salerno Plan, Calarosa: Lifestyle Villa Collection, Cottage Grove, MN, 55016 offers a 11.4% rental yield on a $461,990 purchase with $4,390/mo rent. Total monthly income registers $4,390/mo, and a $2,261/mo payment leaves $1,505/mo available for distribution. Annual cash flow reaches $18,064/yr on $153,150 to close, and return on cash invested stands at 31.7% in year one. Equity gained on principal adds $2,981/yr while 5% annual appreciation supports $127,639 over five years. Portfolio math shows five-year ROI at 166.18% and total cumulative return in cash at $254,510. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,390/mo property income against a $2,261/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 55016, Cottage Grove, MN area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	15,384 (100%)
Owner Occupied HU	12,945 (84.1%)
Renter Occupied HU	2,017 (13.1%)
Vacant Housing Units	422 ( 2.7%)
Median Home Value	$399,285
Average Home Value	$443,584