For saleSingle family
$325,000
8326 Glenbrook Ave S
Cottage Grove MN 55016
4 beds, 1.5 baths, 2,161 sqft
8326 Glenbrook Ave S is a 4 beds, 1.5 baths, 2,161 sqft single family home for sale at $325,000 in Cottage Grove MN 55016. At 20% down it rents for an estimated $2,600/mo and returns $321/mo a month at a 7.7% 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
- $321/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.9%
- Max offer
- $311,500
Offer ≤ $311,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.