For saleSingle family
$979,900
3635 Chelmsford Rd NE
Saint Anthony MN 55418
5 beds, 3 baths, 4,794 sqft
3635 Chelmsford Rd NE is a 5 beds, 3 baths, 4,794 sqft single family home for sale at $979,900 in Saint Anthony MN 55418. At 20% down it rents for an estimated $2,800/mo and returns -$4,195/mo a month at a 1.5% 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
- $2,800/mo
- Monthly cash flow
- -$4,195/mo
- Cap rate
- 1.5%
- Cash-on-cash
- -25.7%
- Max offer
- $334,500
Offer ≤ $334,500 (66% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading