For saleSingle family
$357,000
1210 Greenvale Ave W
Northfield MN 55057
5 beds, 2 baths, 2,488 sqft
1210 Greenvale Ave W is a 5 beds, 2 baths, 2,488 sqft single family home for sale at $357,000 in Northfield MN 55057. At 20% down it rents for an estimated $2,800/mo and returns $251/mo a month at a 7.5% 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
- $2,800/mo
- Monthly cash flow
- $251/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.2%
- Max offer
- $330,500
Offer ≤ $330,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading