For saleTownhouse
$319,990
6745 Hinterland Trl S
Cottage Grove MN 55016
3 beds, 2.5 baths, 1,687 sqft
6745 Hinterland Trl S is a 3 beds, 2.5 baths, 1,687 sqft townhouse home for sale at $319,990 in Cottage Grove MN 55016. At 20% down it rents for an estimated $2,450/mo and returns $6/mo a month at a 6.5% 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
- $2,450/mo
- Monthly cash flow
- $6/mo
- Cap rate
- 6.5%
- Cash-on-cash
- 0.1%
- Max offer
- $266,500
Offer ≤ $266,500 (17% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.