For saleSingle family
$350,000
3865 Gettysburg Ave N
New Hope MN 55427
3 beds, 3 baths, 1,370 sqft
3865 Gettysburg Ave N is a 3 beds, 3 baths, 1,370 sqft single family home for sale at $350,000 in New Hope MN 55427. At 20% down it rents for an estimated $2,300/mo and returns -$199/mo a month at a 6.0% 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
- $2,300/mo
- Monthly cash flow
- -$199/mo
- Cap rate
- 6.0%
- Cash-on-cash
- -3.4%
- Max offer
- $271,500
Offer ≤ $271,500 (22% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading