For saleSingle family
$419,900
11171 Katherine Ave
Becker MN 55308
4 beds, 3 baths, 2,110 sqft
11171 Katherine Ave is a 4 beds, 3 baths, 2,110 sqft single family home for sale at $419,900 in Becker MN 55308. At 20% down it rents for an estimated $1,425/mo and returns -$1,573/mo a month at a 2.2% 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
- $1,425/mo
- Monthly cash flow
- -$1,573/mo
- Cap rate
- 2.2%
- Cash-on-cash
- -22.5%
- Max offer
- $169,500
Offer ≤ $169,500 (60% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading