For saleSingle family
$1,100,000
9284 Ehler Ave SE
Delano MN 55328
4 beds, 4 baths, 4,084 sqft
9284 Ehler Ave SE is a 4 beds, 4 baths, 4,084 sqft single family home for sale at $1,100,000 in Delano MN 55328. At 20% down it rents for an estimated $2,625/mo and returns -$5,228/mo a month at a 1.0% 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
- $2,625/mo
- Monthly cash flow
- -$5,228/mo
- Cap rate
- 1.0%
- Cash-on-cash
- -28.5%
- Max offer
- $315,000
Offer ≤ $315,000 (71% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading