For saleSingle family
$375,000
8584 Greystone Ave S
Cottage Grove MN 55016
4 beds, 2 baths, 2,128 sqft
8584 Greystone Ave S is a 4 beds, 2 baths, 2,128 sqft single family home for sale at $375,000 in Cottage Grove MN 55016. At 20% down it rents for an estimated $2,650/mo and returns $20/mo a month at a 6.6% 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
- $2,650/mo
- Monthly cash flow
- $20/mo
- Cap rate
- 6.6%
- Cash-on-cash
- 0.3%
- Max offer
- $317,500
Offer ≤ $317,500 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.