For saleSingle family
$470,990
8006 Marquette Ave
Otsego MN 55330
5 beds, 2,513 sqft
8006 Marquette Ave is a 5 beds, 2,513 sqft single family home for sale at $470,990 in Otsego MN 55330. At 20% down it rents for an estimated $2,850/mo and returns -$512/mo a month at a 5.4% 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
- $2,850/mo
- Monthly cash flow
- -$512/mo
- Cap rate
- 5.4%
- Cash-on-cash
- -6.5%
- Max offer
- $337,000
Offer ≤ $337,000 (28% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading