For saleTownhouse
$249,900
109 Canabury Ct
Little Canada MN 55117
2 beds, 2 baths, 1,926 sqft
109 Canabury Ct is a 2 beds, 2 baths, 1,926 sqft townhouse home for sale at $249,900 in Little Canada MN 55117. At 20% down it rents for an estimated $1,275/mo and returns -$719/mo a month at a 3.2% 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
- $1,275/mo
- Monthly cash flow
- -$719/mo
- Cap rate
- 3.2%
- Cash-on-cash
- -17.3%
- Max offer
- $119,000
Offer ≤ $119,000 (52% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading