For saleSingle family
$359,900
23233 Vintage St NW
Saint Francis MN 55070
5 beds, 3 baths, 2,344 sqft
23233 Vintage St NW is a 5 beds, 3 baths, 2,344 sqft single family home for sale at $359,900 in Saint Francis MN 55070. At 20% down it rents for an estimated $3,100/mo and returns $531/mo a month at a 8.4% 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
- $3,100/mo
- Monthly cash flow
- $531/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 8.8%
- Max offer
- $359,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading