For saleSingle family
$399,900
1414 W Danube Rd
Fridley MN 55432
4 beds, 2 baths, 2,236 sqft
1414 W Danube Rd is a 4 beds, 2 baths, 2,236 sqft single family home for sale at $399,900 in Fridley MN 55432. At 20% down it rents for an estimated $2,900/mo and returns $45/mo a month at a 6.8% 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
- $2,900/mo
- Monthly cash flow
- $45/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 0.7%
- Max offer
- $342,500
Offer ≤ $342,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading