For saleSingle family
$319,000
7308 State Highway 95
Princeton MN 55371
3 beds, 2 baths, 1,618 sqft
7308 State Highway 95 is a 3 beds, 2 baths, 1,618 sqft single family home for sale at $319,000 in Princeton MN 55371. At 20% down it rents for an estimated $1,825/mo and returns -$452/mo a month at a 5.0% 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
- -$452/mo
- Cap rate
- 5.0%
- Cash-on-cash
- -8.5%
- Max offer
- $216,000
Offer ≤ $216,000 (32% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading