For saleSingle family
$385,000
14318 316th Ave
Princeton MN 55371
3 beds, 1 bath, 1,295 sqft
14318 316th Ave is a 3 beds, 1 bath, 1,295 sqft single family home for sale at $385,000 in Princeton MN 55371. At 20% down it rents for an estimated $1,825/mo and returns -$923/mo a month at a 3.8% 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
- $1,825/mo
- Monthly cash flow
- -$923/mo
- Cap rate
- 3.8%
- Cash-on-cash
- -14.4%
- Max offer
- $216,500
Offer ≤ $216,500 (44% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading