For saleSingle family
$229,900
7815 Inwood Rd
Cologne MN 55322
2 beds, 1 bath, 875 sqft
7815 Inwood Rd is a 2 beds, 1 bath, 875 sqft single family home for sale at $229,900 in Cologne MN 55322. At 20% down it rents for an estimated $2,425/mo and returns $784/mo a month at a 10.8% 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
- $2,425/mo
- Monthly cash flow
- $784/mo
- Cap rate
- 10.8%
- Cash-on-cash
- 20.5%
- Max offer
- $229,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading