For saleSingle family
$225,000
14410 261st Ave NW
Zimmerman MN 55398
3 beds, 2 baths, 912 sqft
14410 261st Ave NW is a 3 beds, 2 baths, 912 sqft single family home for sale at $225,000 in Zimmerman MN 55398. At 20% down it rents for an estimated $2,500/mo and returns $922/mo a month at a 11.4% 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
- $2,500/mo
- Monthly cash flow
- $922/mo
- Cap rate
- 11.4%
- Cash-on-cash
- 24.6%
- Max offer
- $225,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.