For saleTownhouse
$249,900
1313 Constitutional Dr
Northfield MN 55057
3 beds, 2 baths, 1,438 sqft
1313 Constitutional Dr is a 3 beds, 2 baths, 1,438 sqft townhouse home for sale at $249,900 in Northfield MN 55057. At 20% down it rents for an estimated $2,075/mo and returns $179/mo a month at a 7.4% 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
- $2,075/mo
- Monthly cash flow
- $179/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 4.3%
- Max offer
- $230,000
Offer ≤ $230,000 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.