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 $2,950/mo and returns $594/mo a month at a 8.8% 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
- $2,950/mo
- Monthly cash flow
- $594/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 10.8%
- Max offer
- $330,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading