For saleSingle family
$330,000
8042 73rd St S
Cottage Grove MN 55016
4 beds, 2 baths, 1,612 sqft
8042 73rd St S is a 4 beds, 2 baths, 1,612 sqft single family home for sale at $330,000 in Cottage Grove MN 55016. At 20% down it rents for an estimated $2,675/mo and returns $360/mo a month at a 7.8% 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
- $2,675/mo
- Monthly cash flow
- $360/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 6.6%
- Max offer
- $320,000
Offer ≤ $320,000 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.