For saleTownhouse
$299,900
199 Nature Way
Little Canada MN 55117
3 beds, 3 baths, 2,251 sqft
199 Nature Way is a 3 beds, 3 baths, 2,251 sqft townhouse home for sale at $299,900 in Little Canada MN 55117. At 20% down it rents for an estimated $1,725/mo and returns -$743/mo a month at a 3.7% 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
- $1,725/mo
- Monthly cash flow
- -$743/mo
- Cap rate
- 3.7%
- Cash-on-cash
- -14.9%
- Max offer
- $158,000
Offer ≤ $158,000 (47% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading