For saleSingle family
$428,000
820 10th Ave NE
Lonsdale MN 55046
4 beds, 3 baths, 2,266 sqft
820 10th Ave NE is a 4 beds, 3 baths, 2,266 sqft single family home for sale at $428,000 in Lonsdale MN 55046. At 20% down it rents for an estimated $1,500/mo and returns -$1,555/mo a month at a 2.3% 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
- $1,500/mo
- Monthly cash flow
- -$1,555/mo
- Cap rate
- 2.3%
- Cash-on-cash
- -21.8%
- Max offer
- $178,500
Offer ≤ $178,500 (58% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading