For saleSingle family
$299,990
5306 Pennsylvania Ave N
New Hope MN 55428
5 beds, 3 baths, 2,510 sqft
5306 Pennsylvania Ave N is a 5 beds, 3 baths, 2,510 sqft single family home for sale at $299,990 in New Hope MN 55428. At 20% down it rents for an estimated $2,850/mo and returns $708/mo a month at a 9.5% 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
- $2,850/mo
- Monthly cash flow
- $708/mo
- Cap rate
- 9.5%
- Cash-on-cash
- 14.2%
- Max offer
- $299,990
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading