For saleSingle family
$840,000
11519 Avery Dr
Inver Grove Heights MN 55077
4 beds, 5 baths, 4,264 sqft
11519 Avery Dr is a 4 beds, 5 baths, 4,264 sqft single family home for sale at $840,000 in Inver Grove Heights MN 55077. At 20% down it rents for an estimated $2,900/mo and returns -$3,097/mo a month at a 2.2% 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
- $2,900/mo
- Monthly cash flow
- -$3,097/mo
- Cap rate
- 2.2%
- Cash-on-cash
- -22.1%
- Max offer
- $345,500
Offer ≤ $345,500 (59% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading