For saleSingle family
$245,000
940 Nicollet Ave
Big Lake MN 55309
3 beds, 1 bath, 1,104 sqft
940 Nicollet Ave is a 3 beds, 1 bath, 1,104 sqft single family home for sale at $245,000 in Big Lake MN 55309. At 20% down it rents for an estimated $2,000/mo and returns $282/mo a month at a 7.9% 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
- $2,000/mo
- Monthly cash flow
- $282/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.9%
- Max offer
- $239,500
Offer ≤ $239,500 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.