For saleSingle family
$645,000
1528 Briarknoll Dr
Arden Hills MN 55112
3 beds, 3.5 baths, 3,164 sqft
1528 Briarknoll Dr is a 3 beds, 3.5 baths, 3,164 sqft single family home for sale at $645,000 in Arden Hills MN 55112. At 20% down it rents for an estimated $2,300/mo and returns -$2,304/mo a month at a 2.4% 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
- $2,300/mo
- Monthly cash flow
- -$2,304/mo
- Cap rate
- 2.4%
- Cash-on-cash
- -21.4%
- Max offer
- $273,500
Offer ≤ $273,500 (58% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading