For saleTownhouse
$274,900
13598 Partridge Cir NW
Andover MN 55304
2 beds, 2 baths, 1,573 sqft
13598 Partridge Cir NW is a 2 beds, 2 baths, 1,573 sqft townhouse home for sale at $274,900 in Andover MN 55304. At 20% down it rents for an estimated $1,350/mo and returns -$780/mo a month at a 3.3% 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
- $1,350/mo
- Monthly cash flow
- -$780/mo
- Cap rate
- 3.3%
- Cash-on-cash
- -17.0%
- Max offer
- $132,500
Offer ≤ $132,500 (52% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading