For saleSingle family
$469,000
14421 Tungsten Way NW
Anoka MN 55303
5 beds, 3 baths, 3,230 sqft
14421 Tungsten Way NW is a 5 beds, 3 baths, 3,230 sqft single family home for sale at $469,000 in Anoka MN 55303. At 20% down it rents for an estimated $3,025/mo and returns -$323/mo a month at a 5.8% 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
- $3,025/mo
- Monthly cash flow
- -$323/mo
- Cap rate
- 5.8%
- Cash-on-cash
- -4.1%
- Max offer
- $357,500
Offer ≤ $357,500 (24% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading