For saleTownhouse
$299,900
3601 Heidelberg Ln
Saint Bonifacius MN 55375
3 beds, 2 baths, 1,186 sqft
3601 Heidelberg Ln is a 3 beds, 2 baths, 1,186 sqft townhouse home for sale at $299,900 in Saint Bonifacius MN 55375. At 20% down it rents for an estimated $2,625/mo and returns $382/mo a month at a 8.2% 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
- $2,625/mo
- Monthly cash flow
- $382/mo
- Cap rate
- 8.2%
- Cash-on-cash
- 7.6%
- Max offer
- $297,500
Offer ≤ $297,500 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading