For saleSingle family
$554,900
4482 Egret Ct NW
Alexandria MN 56308
3 beds, 3 baths, 2,575 sqft
4482 Egret Ct NW is a 3 beds, 3 baths, 2,575 sqft single family home for sale at $554,900 in Alexandria MN 56308. At 20% down it rents for an estimated $1,500/mo and returns -$2,461/mo a month at a 1.3% 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
- $1,500/mo
- Monthly cash flow
- -$2,461/mo
- Cap rate
- 1.3%
- Cash-on-cash
- -26.6%
- Max offer
- $179,500
Offer ≤ $179,500 (68% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading