For saleSingle family
$150,000
401 Center Ave
Kelly Lake MN 55746
3 beds, 1 bath, 1,380 sqft
401 Center Ave is a 3 beds, 1 bath, 1,380 sqft single family home for sale at $150,000 in Kelly Lake MN 55746. At 20% down it rents for an estimated $1,225/mo and returns $154/mo a month at a 7.9% 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
- $1,225/mo
- Monthly cash flow
- $154/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.2%
- Max offer
- $144,500
Offer ≤ $144,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading