For saleSingle family
$260,000
815 333rd Ave NE
Cambridge MN 55008
3 beds, 2 baths, 1,529 sqft
815 333rd Ave NE is a 3 beds, 2 baths, 1,529 sqft single family home for sale at $260,000 in Cambridge MN 55008. At 20% down it rents for an estimated $2,225/mo and returns $369/mo a month at a 8.4% 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
- $2,225/mo
- Monthly cash flow
- $369/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 8.5%
- Max offer
- $260,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading