For saleSingle family
$307,000
1131 80th Ave NE
Spring Lake Park MN 55432
4 beds, 2 baths, 1,606 sqft
1131 80th Ave NE is a 4 beds, 2 baths, 1,606 sqft single family home for sale at $307,000 in Spring Lake Park MN 55432. At 20% down it rents for an estimated $2,450/mo and returns $258/mo a month at a 7.7% 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
- $2,450/mo
- Monthly cash flow
- $258/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.1%
- Max offer
- $289,000
Offer ≤ $289,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading