For saleSingle family
$550,000
8825 Jules Ave S
Cottage Grove MN 55016
5 beds, 4 baths, 2,513 sqft
8825 Jules Ave S is a 5 beds, 4 baths, 2,513 sqft single family home for sale at $550,000 in Cottage Grove MN 55016. At 20% down it rents for an estimated $3,300/mo and returns -$626/mo a month at a 5.3% 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
- -$626/mo
- Cap rate
- 5.3%
- Cash-on-cash
- -6.8%
- Max offer
- $390,500
Offer ≤ $390,500 (29% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading