Pending saleSingle family
$800,000
3530 Ridgewood Rd
Arden Hills MN 55112
3 beds, 2 baths, 2,368 sqft
3530 Ridgewood Rd is a 3 beds, 2 baths, 2,368 sqft single family home pending sale at $800,000 in Arden Hills MN 55112. At 20% down it rents for an estimated $2,125/mo and returns -$3,586/mo a month at a 1.3% 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
- $2,125/mo
- Monthly cash flow
- -$3,586/mo
- Cap rate
- 1.3%
- Cash-on-cash
- -26.9%
- Max offer
- $254,000
Offer ≤ $254,000 (68% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading