For saleSingle family
$375,000
8334 77th Street Ct S
Cottage Grove MN 55016
4 beds, 2 baths, 1,760 sqft
8334 77th Street Ct S is a 4 beds, 2 baths, 1,760 sqft single family home for sale at $375,000 in Cottage Grove MN 55016. At 20% down it rents for an estimated $2,950/mo and returns $273/mo a month at a 7.5% 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
- $273/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.4%
- Max offer
- $348,000
Offer ≤ $348,000 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading