For saleSingle family
$475,000
2958 Vanderbie St
Little Canada MN 55117
4 beds, 3 baths, 2,389 sqft
2958 Vanderbie St is a 4 beds, 3 baths, 2,389 sqft single family home for sale at $475,000 in Little Canada MN 55117. At 20% down it rents for an estimated $2,625/mo and returns -$766/mo a month at a 4.7% 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
- $2,625/mo
- Monthly cash flow
- -$766/mo
- Cap rate
- 4.7%
- Cash-on-cash
- -9.7%
- Max offer
- $310,500
Offer ≤ $310,500 (35% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading