For saleSingle family
$470,000
4088 146th Ln NW
Andover MN 55304
4 beds, 3 baths, 2,735 sqft
4088 146th Ln NW is a 4 beds, 3 baths, 2,735 sqft single family home for sale at $470,000 in Andover MN 55304. At 20% down it rents for an estimated $2,500/mo and returns -$855/mo a month at a 4.5% 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
- $2,500/mo
- Monthly cash flow
- -$855/mo
- Cap rate
- 4.5%
- Cash-on-cash
- -10.9%
- Max offer
- $296,000
Offer ≤ $296,000 (37% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading