For saleTownhouse
$340,000
1523 S Bavarian Pass
Fridley MN 55432
3 beds, 3 baths, 2,481 sqft
1523 S Bavarian Pass is a 3 beds, 3 baths, 2,481 sqft townhouse home for sale at $340,000 in Fridley MN 55432. At 20% down it rents for an estimated $1,900/mo and returns -$701/mo a month at a 4.2% 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
- $1,900/mo
- Monthly cash flow
- -$701/mo
- Cap rate
- 4.2%
- Cash-on-cash
- -12.4%
- Max offer
- $196,500
Offer ≤ $196,500 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading