For saleSingle family
$415,000
10254 Greystone Cir S
Cottage Grove MN 55016
5 beds, 3 baths, 2,778 sqft
10254 Greystone Cir S is a 5 beds, 3 baths, 2,778 sqft single family home for sale at $415,000 in Cottage Grove MN 55016. At 20% down it rents for an estimated $3,300/mo and returns $337/mo a month at a 7.6% 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
- $337/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.9%
- Max offer
- $389,500
Offer ≤ $389,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading