For saleTownhouse
$334,990
6621 Hinterland Trl S
Cottage Grove MN 55016
3 beds, 3 baths, 1,687 sqft
6621 Hinterland Trl S is a 3 beds, 3 baths, 1,687 sqft townhouse home for sale at $334,990 in Cottage Grove MN 55016. At 20% down it rents for an estimated $2,425/mo and returns -$159/mo a month at a 6.1% 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
- $2,425/mo
- Monthly cash flow
- -$159/mo
- Cap rate
- 6.1%
- Cash-on-cash
- -2.8%
- Max offer
- $259,500
Offer ≤ $259,500 (23% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading