For saleSingle family
$700,000
14156 Louisiana Ave S
Savage MN 55378
4 beds, 4 baths, 4,096 sqft
14156 Louisiana Ave S is a 4 beds, 4 baths, 4,096 sqft single family home for sale at $700,000 in Savage MN 55378. At 20% down it rents for an estimated $2,550/mo and returns -$2,447/mo a month at a 2.5% 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
- $2,550/mo
- Monthly cash flow
- -$2,447/mo
- Cap rate
- 2.5%
- Cash-on-cash
- -21.0%
- Max offer
- $303,500
Offer ≤ $303,500 (57% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading