For saleMulti-family
$325,000
13125 Sylvan Ave
Lindstrom MN 55045
5 beds, 2 baths, 1,330 sqft
13125 Sylvan Ave is a 5 beds, 2 baths, 1,330 sqft multi-family home for sale at $325,000 in Lindstrom MN 55045. At 20% down it rents for an estimated $2,050/mo and returns -$270/mo a month at a 5.7% 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
- $2,050/mo
- Monthly cash flow
- -$270/mo
- Cap rate
- 5.7%
- Cash-on-cash
- -5.0%
- Max offer
- $242,500
Offer ≤ $242,500 (25% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading