For saleSingle family
$499,900
30783 Vickers Dr NE
Cambridge MN 55008
3 beds, 3 baths, 1,997 sqft
30783 Vickers Dr NE is a 3 beds, 3 baths, 1,997 sqft single family home for sale at $499,900 in Cambridge MN 55008. At 20% down it rents for an estimated $2,225/mo and returns -$1,344/mo a month at a 3.4% 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
- $2,225/mo
- Monthly cash flow
- -$1,344/mo
- Cap rate
- 3.4%
- Cash-on-cash
- -16.1%
- Max offer
- $264,000
Offer ≤ $264,000 (47% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading