For saleSingle family
$446,990
12018 71st Street NE
Otsego MN 55330
4 beds, 1,988 sqft
12018 71st Street NE is a 4 beds, 1,988 sqft single family home for sale at $446,990 in Otsego MN 55330. At 20% down it rents for an estimated $2,575/mo and returns -$616/mo a month at a 5.0% 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
- $2,575/mo
- Monthly cash flow
- -$616/mo
- Cap rate
- 5.0%
- Cash-on-cash
- -8.3%
- Max offer
- $304,500
Offer ≤ $304,500 (32% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading