For saleSingle family
$339,900
8292 Indian Blvd S
Cottage Grove MN 55016
4 beds, 2 baths, 1,668 sqft
8292 Indian Blvd S is a 4 beds, 2 baths, 1,668 sqft single family home for sale at $339,900 in Cottage Grove MN 55016. At 20% down it rents for an estimated $2,950/mo and returns $524/mo a month at a 8.5% 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
- $2,950/mo
- Monthly cash flow
- $524/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 9.2%
- Max offer
- $339,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading