For saleSingle family
$299,900
3207 90th Ave
Princeton MN 55371
3 beds, 2 baths, 1,712 sqft
3207 90th Ave is a 3 beds, 2 baths, 1,712 sqft single family home for sale at $299,900 in Princeton MN 55371. At 20% down it rents for an estimated $1,825/mo and returns -$316/mo a month at a 5.4% 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
- $1,825/mo
- Monthly cash flow
- -$316/mo
- Cap rate
- 5.4%
- Cash-on-cash
- -6.3%
- Max offer
- $215,500
Offer ≤ $215,500 (28% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading