For saleSingle family
$319,900
750 Hiawatha Ave
Vadnais Heights MN 55127
4 beds, 4 baths, 2,149 sqft
750 Hiawatha Ave is a 4 beds, 4 baths, 2,149 sqft single family home for sale at $319,900 in Vadnais Heights MN 55127. At 20% down it rents for an estimated $3,075/mo and returns $791/mo a month at a 9.6% 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
- $3,075/mo
- Monthly cash flow
- $791/mo
- Cap rate
- 9.6%
- Cash-on-cash
- 14.8%
- Max offer
- $319,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading