For saleSingle family
$1,391,450
6423 Isle Ave S
Cottage Grove MN 55016
4 beds, 4 baths, 3,680 sqft
6423 Isle Ave S is a 4 beds, 4 baths, 3,680 sqft single family home for sale at $1,391,450 in Cottage Grove MN 55016. At 20% down it rents for an estimated $2,950/mo and returns -$6,983/mo a month at a 0.6% 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
- $2,950/mo
- Monthly cash flow
- -$6,983/mo
- Cap rate
- 0.6%
- Cash-on-cash
- -30.1%
- Max offer
- $355,000
Offer ≤ $355,000 (74% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading