For saleTownhouse
$174,955
9208 Indian Blvd S
Cottage Grove MN 55016
1 bed, 1 bath, 700 sqft
9208 Indian Blvd S is a 1 bed, 1 bath, 700 sqft townhouse home for sale at $174,955 in Cottage Grove MN 55016. At 20% down it rents for an estimated $1,550/mo and returns $91/mo a month at a 7.3% 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
- $1,550/mo
- Monthly cash flow
- $91/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.1%
- Max offer
- $157,000
Offer ≤ $157,000 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading