For saleSingle family
$289,900
9636 Heath Ave S
Cottage Grove MN 55016
3 beds, 2 baths, 1,116 sqft
9636 Heath Ave S is a 3 beds, 2 baths, 1,116 sqft single family home for sale at $289,900 in Cottage Grove MN 55016. At 20% down it rents for an estimated $2,425/mo and returns $355/mo a month at a 8.1% 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
- $355/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 7.4%
- Max offer
- $286,000
Offer ≤ $286,000 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading