For saleSingle family
$339,900
1384 Cedar Dr S
Cambridge MN 55008
4 beds, 2 baths, 1,960 sqft
1384 Cedar Dr S is a 4 beds, 2 baths, 1,960 sqft single family home for sale at $339,900 in Cambridge MN 55008. At 20% down it rents for an estimated $2,575/mo and returns $191/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
- $2,575/mo
- Monthly cash flow
- $191/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 3.4%
- Max offer
- $308,500
Offer ≤ $308,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.