For saleTownhouse
$240,000
7592 Hinton Park Ave S
Cottage Grove MN 55016
2 beds, 2 baths, 1,414 sqft
7592 Hinton Park Ave S is a 2 beds, 2 baths, 1,414 sqft townhouse home for sale at $240,000 in Cottage Grove MN 55016. At 20% down it rents for an estimated $2,175/mo and returns $226/mo a month at a 7.6% 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
- $2,175/mo
- Monthly cash flow
- $226/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 5.6%
- Max offer
- $228,000
Offer ≤ $228,000 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.