For saleSingle family
$369,900
5595 Albert St
Shoreview MN 55126
3 beds, 2 baths, 1,610 sqft
5595 Albert St is a 3 beds, 2 baths, 1,610 sqft single family home for sale at $369,900 in Shoreview MN 55126. At 20% down it rents for an estimated $2,675/mo and returns $81/mo a month at a 6.8% 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
- $2,675/mo
- Monthly cash flow
- $81/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.3%
- Max offer
- $320,500
Offer ≤ $320,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.