For saleSingle family
$389,900
8227 76th St S
Cottage Grove MN 55016
5 beds, 2 baths, 1,499 sqft
8227 76th St S is a 5 beds, 2 baths, 1,499 sqft single family home for sale at $389,900 in Cottage Grove MN 55016. At 20% down it rents for an estimated $3,300/mo and returns $517/mo a month at a 8.3% 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
- $3,300/mo
- Monthly cash flow
- $517/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 7.9%
- Max offer
- $389,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading