For saleSingle family
$324,900
13282 Andrews Ave
Lindstrom MN 55045
3 beds, 2 baths, 1,814 sqft
13282 Andrews Ave is a 3 beds, 2 baths, 1,814 sqft single family home for sale at $324,900 in Lindstrom MN 55045. At 20% down it rents for an estimated $1,625/mo and returns -$694/mo a month at a 4.1% 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
- $1,625/mo
- Monthly cash flow
- -$694/mo
- Cap rate
- 4.1%
- Cash-on-cash
- -12.8%
- Max offer
- $192,500
Offer ≤ $192,500 (41% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading