For saleSingle family
$285,000
9876 Hamlet Ln S
Cottage Grove MN 55016
3 beds, 4 baths, 1,805 sqft
9876 Hamlet Ln S is a 3 beds, 4 baths, 1,805 sqft single family home for sale at $285,000 in Cottage Grove MN 55016. At 20% down it rents for an estimated $2,425/mo and returns $390/mo a month at a 8.3% 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
- $2,425/mo
- Monthly cash flow
- $390/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.2%
- Max offer
- $285,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading