For saleSingle family
$330,000
11441 57th St NE
Albertville MN 55301
3 beds, 2 baths, 2,910 sqft
11441 57th St NE is a 3 beds, 2 baths, 2,910 sqft single family home for sale at $330,000 in Albertville MN 55301. At 20% down it rents for an estimated $2,550/mo and returns $235/mo a month at a 7.4% 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
- $2,550/mo
- Monthly cash flow
- $235/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 4.3%
- Max offer
- $305,500
Offer ≤ $305,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.