For saleSingle family
$460,000
1498 N Danube Rd
Fridley MN 55432
6 beds, 3.5 baths, 3,381 sqft
1498 N Danube Rd is a 6 beds, 3.5 baths, 3,381 sqft single family home for sale at $460,000 in Fridley MN 55432. At 20% down it rents for an estimated $3,375/mo and returns $149/mo a month at a 6.9% 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
- $3,375/mo
- Monthly cash flow
- $149/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 1.9%
- Max offer
- $404,000
Offer ≤ $404,000 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.