For saleSingle family
$290,000
2021 352nd Ave NE
Cambridge MN 55008
5 beds, 2 baths, 3,129 sqft
2021 352nd Ave NE is a 5 beds, 2 baths, 3,129 sqft single family home for sale at $290,000 in Cambridge MN 55008. At 20% down it rents for an estimated $2,850/mo and returns $780/mo a month at a 9.9% 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
- $2,850/mo
- Monthly cash flow
- $780/mo
- Cap rate
- 9.9%
- Cash-on-cash
- 16.1%
- Max offer
- $290,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading