For saleSingle family
$602,460
6475 Jarvis Ave
Cottage Grove MN 55016
5 beds, 4 baths, 3,311 sqft
6475 Jarvis Ave is a 5 beds, 4 baths, 3,311 sqft single family home for sale at $602,460 in Cottage Grove MN 55016. At 20% down it rents for an estimated $3,300/mo and returns -$1,001/mo a month at a 4.7% 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
- $3,300/mo
- Monthly cash flow
- -$1,001/mo
- Cap rate
- 4.7%
- Cash-on-cash
- -10.0%
- Max offer
- $390,500
Offer ≤ $390,500 (35% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading