For saleTownhouse
$350,000
772 Wisconsin Ave N
Golden Valley MN 55427
2 beds, 2 baths, 1,584 sqft
772 Wisconsin Ave N is a 2 beds, 2 baths, 1,584 sqft townhouse home for sale at $350,000 in Golden Valley MN 55427. At 20% down it rents for an estimated $1,675/mo and returns -$1,223/mo a month at a 2.5% 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
- $1,675/mo
- Monthly cash flow
- -$1,223/mo
- Cap rate
- 2.5%
- Cash-on-cash
- -21.0%
- Max offer
- $140,500
Offer ≤ $140,500 (60% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading