For saleTownhouse
$270,000
7126 Jorgensen Ln S
Cottage Grove MN 55016
3 beds, 2 baths, 1,408 sqft
7126 Jorgensen Ln S is a 3 beds, 2 baths, 1,408 sqft townhouse home for sale at $270,000 in Cottage Grove MN 55016. At 20% down it rents for an estimated $2,600/mo and returns $544/mo a month at a 9.1% 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
- $2,600/mo
- Monthly cash flow
- $544/mo
- Cap rate
- 9.1%
- Cash-on-cash
- 12.1%
- Max offer
- $270,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading