For saleSingle family
$419,900
7459 Jeffery Ln S
Cottage Grove MN 55016
5 beds, 2 baths, 1,830 sqft
7459 Jeffery Ln S is a 5 beds, 2 baths, 1,830 sqft single family home for sale at $419,900 in Cottage Grove MN 55016. At 20% down it rents for an estimated $3,300/mo and returns $302/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
- $3,300/mo
- Monthly cash flow
- $302/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.3%
- Max offer
- $389,500
Offer ≤ $389,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading