For saleTownhouse
$260,000
6727 Pine Crest Trl S
Cottage Grove MN 55016
3 beds, 2 baths, 1,672 sqft
6727 Pine Crest Trl S is a 3 beds, 2 baths, 1,672 sqft townhouse home for sale at $260,000 in Cottage Grove MN 55016. At 20% down it rents for an estimated $2,425/mo and returns $342/mo a month at a 8.2% 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
- $342/mo
- Cap rate
- 8.2%
- Cash-on-cash
- 7.9%
- Max offer
- $259,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading