For saleSingle family
$340,000
5570 Fillmore St NE
Fridley MN 55432
3 beds, 2 baths, 1,559 sqft
5570 Fillmore St NE is a 3 beds, 2 baths, 1,559 sqft single family home for sale at $340,000 in Fridley MN 55432. At 20% down it rents for an estimated $2,350/mo and returns -$77/mo a month at a 6.4% 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
- $2,350/mo
- Monthly cash flow
- -$77/mo
- Cap rate
- 6.4%
- Cash-on-cash
- -1.4%
- Max offer
- $277,500
Offer ≤ $277,500 (18% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading