For saleSingle family
$355,000
8499 Hilo Ln S
Cottage Grove MN 55016
4 beds, 2 baths, 1,525 sqft
8499 Hilo Ln S is a 4 beds, 2 baths, 1,525 sqft single family home for sale at $355,000 in Cottage Grove MN 55016. At 20% down it rents for an estimated $2,600/mo and returns $110/mo a month at a 6.9% 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
- $110/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 1.9%
- Max offer
- $311,500
Offer ≤ $311,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.