For saleTownhouse
$247,522
7797 Hemingway Ave S
Cottage Grove MN 55016
2 beds, 1.5 baths, 1,222 sqft
7797 Hemingway Ave S is a 2 beds, 1.5 baths, 1,222 sqft townhouse home for sale at $247,522 in Cottage Grove MN 55016. At 20% down it rents for an estimated $2,175/mo and returns $206/mo a month at a 7.5% 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
- $2,175/mo
- Monthly cash flow
- $206/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 5.0%
- Max offer
- $231,500
Offer ≤ $231,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.