For saleSingle family
$320,000
15955 Swallow St NW
Andover MN 55304
4 beds, 1 bath, 2,076 sqft
15955 Swallow St NW is a 4 beds, 1 bath, 2,076 sqft single family home for sale at $320,000 in Andover MN 55304. At 20% down it rents for an estimated $3,200/mo and returns $916/mo a month at a 10.1% 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
- $3,200/mo
- Monthly cash flow
- $916/mo
- Cap rate
- 10.1%
- Cash-on-cash
- 17.2%
- Max offer
- $320,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading