For saleTownhouse
$255,000
7422 Timber Crest Dr S
Cottage Grove MN 55016
2 beds, 2 baths, 1,512 sqft
7422 Timber Crest Dr S is a 2 beds, 2 baths, 1,512 sqft townhouse home for sale at $255,000 in Cottage Grove MN 55016. At 20% down it rents for an estimated $2,150/mo and returns $132/mo a month at a 7.1% 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
- $2,150/mo
- Monthly cash flow
- $132/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 3.1%
- Max offer
- $228,500
Offer ≤ $228,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.