For saleSingle family
$539,000
23555 Ambassador Blvd NW
Saint Francis MN 55070
5 beds, 4 baths, 2,984 sqft
23555 Ambassador Blvd NW is a 5 beds, 4 baths, 2,984 sqft single family home for sale at $539,000 in Saint Francis MN 55070. At 20% down it rents for an estimated $3,100/mo and returns -$748/mo a month at a 5.0% 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
- $3,100/mo
- Monthly cash flow
- -$748/mo
- Cap rate
- 5.0%
- Cash-on-cash
- -8.3%
- Max offer
- $367,000
Offer ≤ $367,000 (32% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading