For saleSingle family
$485,000
8639 139th St
Savage MN 55378
3 beds, 3 baths, 1,847 sqft
8639 139th St is a 3 beds, 3 baths, 1,847 sqft single family home for sale at $485,000 in Savage MN 55378. At 20% down it rents for an estimated $2,475/mo and returns -$987/mo a month at a 4.2% 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
- $2,475/mo
- Monthly cash flow
- -$987/mo
- Cap rate
- 4.2%
- Cash-on-cash
- -12.2%
- Max offer
- $293,000
Offer ≤ $293,000 (40% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading