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 $2,950/mo and returns $630/mo a month at a 9.0% 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
- $2,950/mo
- Monthly cash flow
- $630/mo
- Cap rate
- 9.0%
- Cash-on-cash
- 11.6%
- Max offer
- $325,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading