For saleSingle family
$382,900
431 Douglas Drive S
Annandale MN 55302
3 beds, 1,647 sqft
431 Douglas Drive S is a 3 beds, 1,647 sqft single family home for sale at $382,900 in Annandale MN 55302. At 20% down it rents for an estimated $2,000/mo and returns -$733/mo a month at a 4.4% 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
- $2,000/mo
- Monthly cash flow
- -$733/mo
- Cap rate
- 4.4%
- Cash-on-cash
- -11.5%
- Max offer
- $237,000
Offer ≤ $237,000 (38% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading