For saleSingle family
$700,000
1672 269th Ave NW
Isanti MN 55040
3 beds, 4 baths, 3,385 sqft
1672 269th Ave NW is a 3 beds, 4 baths, 3,385 sqft single family home for sale at $700,000 in Isanti MN 55040. At 20% down it rents for an estimated $2,225/mo and returns -$2,772/mo a month at a 1.9% 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
- $2,225/mo
- Monthly cash flow
- -$2,772/mo
- Cap rate
- 1.9%
- Cash-on-cash
- -23.8%
- Max offer
- $265,000
Offer ≤ $265,000 (62% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading