For saleSingle family
$374,900
7286 Clay Ave E
Inver Grove Heights MN 55076
3 beds, 2 baths, 2,092 sqft
7286 Clay Ave E is a 3 beds, 2 baths, 2,092 sqft single family home for sale at $374,900 in Inver Grove Heights MN 55076. At 20% down it rents for an estimated $2,200/mo and returns -$476/mo a month at a 5.1% 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
- $2,200/mo
- Monthly cash flow
- -$476/mo
- Cap rate
- 5.1%
- Cash-on-cash
- -7.6%
- Max offer
- $260,000
Offer ≤ $260,000 (31% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading