For saleSingle family
$364,900
9115 Janero Ave S
Cottage Grove MN 55016
4 beds, 2 baths, 1,427 sqft
9115 Janero Ave S is a 4 beds, 2 baths, 1,427 sqft single family home for sale at $364,900 in Cottage Grove MN 55016. At 20% down it rents for an estimated $2,600/mo and returns $41/mo a month at a 6.7% 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
- $2,600/mo
- Monthly cash flow
- $41/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 0.7%
- Max offer
- $311,500
Offer ≤ $311,500 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.