The Caledonia Plan, Hinton Woods Express Townhomes,Cottage Grove,MN,55016

Investment Highlights

Investment property for sale in Cottage Grove at The Caledonia Plan, Hinton Woods Express Townhomes, Cottage Grove, MN, 55016 listed at $407,990 pairs $2,730/mo rent with a $1,997/mo payment to leave $182/mo cash flow. Total monthly income runs $2,730/mo, and annual cash flow reaches $2,187/yr on $135,249 cash to close. Return on cash invested measures 21.53% in year one, and rental yield registers 8.03% at a $407,990 basis. Equity gained on principal adds $2,633/yr, and annual property appreciation at 5% supports $112,720 by year five. Five-year ROI tracks 111.61% and total cumulative return in cash totals $150,952. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,730/mo property income relative to a $1,997/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).