For saleSingle family
$549,990
10587 Glenbrook Ave S
Cottage Grove MN 55016
4 beds, 3 baths, 2,632 sqft
10587 Glenbrook Ave S is a 4 beds, 3 baths, 2,632 sqft single family home for sale at $549,990 in Cottage Grove MN 55016. At 20% down it rents for an estimated $2,950/mo and returns -$976/mo a month at a 4.5% 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
- -$976/mo
- Cap rate
- 4.5%
- Cash-on-cash
- -10.7%
- Max offer
- $349,500
Offer ≤ $349,500 (36% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading