For saleSingle family
$686,730
6172 Jennifer Ave S
Cottage Grove MN 55016
5 beds, 5 baths, 3,156 sqft
6172 Jennifer Ave S is a 5 beds, 5 baths, 3,156 sqft single family home for sale at $686,730 in Cottage Grove MN 55016. At 20% down it rents for an estimated $3,300/mo and returns -$1,602/mo a month at a 3.9% 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
- -$1,602/mo
- Cap rate
- 3.9%
- Cash-on-cash
- -14.0%
- Max offer
- $391,000
Offer ≤ $391,000 (43% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading