For saleSingle family
$310,000
5964 Decatur Ave N
New Hope MN 55428
3 beds, 1 bath, 1,410 sqft
5964 Decatur Ave N is a 3 beds, 1 bath, 1,410 sqft single family home for sale at $310,000 in New Hope MN 55428. At 20% down it rents for an estimated $2,325/mo and returns $112/mo a month at a 7.1% 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
- $2,325/mo
- Monthly cash flow
- $112/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.2%
- Max offer
- $274,500
Offer ≤ $274,500 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading