For saleTownhouse
$304,800
6849 Pine Crest Trl S
Cottage Grove MN 55016
3 beds, 2.5 baths, 1,886 sqft
6849 Pine Crest Trl S is a 3 beds, 2.5 baths, 1,886 sqft townhouse home for sale at $304,800 in Cottage Grove MN 55016. At 20% down it rents for an estimated $2,450/mo and returns $106/mo a month at a 6.9% 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
- $2,450/mo
- Monthly cash flow
- $106/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 2.1%
- Max offer
- $266,500
Offer ≤ $266,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.