For saleSingle family
$459,900
13789 Goldenrod St NW
Andover MN 55304
4 beds, 4 baths, 2,616 sqft
13789 Goldenrod St NW is a 4 beds, 4 baths, 2,616 sqft single family home for sale at $459,900 in Andover MN 55304. At 20% down it rents for an estimated $2,700/mo and returns -$583/mo a month at a 5.1% 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
- $2,700/mo
- Monthly cash flow
- -$583/mo
- Cap rate
- 5.1%
- Cash-on-cash
- -7.6%
- Max offer
- $319,500
Offer ≤ $319,500 (31% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading