For saleSingle family
$468,990
10637 Hinton Ave S
Cottage Grove MN 55016
3 beds, 1,582 sqft
10637 Hinton Ave S is a 3 beds, 1,582 sqft single family home for sale at $468,990 in Cottage Grove MN 55016. At 20% down it rents for an estimated $2,600/mo and returns -$748/mo a month at a 4.8% 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
- $2,600/mo
- Monthly cash flow
- -$748/mo
- Cap rate
- 4.8%
- Cash-on-cash
- -9.6%
- Max offer
- $307,500
Offer ≤ $307,500 (34% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading