For saleSingle family
$272,900
7430 Able St NE
Fridley MN 55432
3 beds, 2 baths, 1,642 sqft
7430 Able St NE is a 3 beds, 2 baths, 1,642 sqft single family home for sale at $272,900 in Fridley MN 55432. At 20% down it rents for an estimated $2,075/mo and returns $127/mo a month at a 7.2% 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
- $2,075/mo
- Monthly cash flow
- $127/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 2.8%
- Max offer
- $245,000
Offer ≤ $245,000 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading