For saleSingle family
$575,000
11649 Laketowne Vw
Albertville MN 55301
4 beds, 4 baths, 3,746 sqft
11649 Laketowne Vw is a 4 beds, 4 baths, 3,746 sqft single family home for sale at $575,000 in Albertville MN 55301. At 20% down it rents for an estimated $2,575/mo and returns -$1,530/mo a month at a 3.5% 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
- $2,575/mo
- Monthly cash flow
- -$1,530/mo
- Cap rate
- 3.5%
- Cash-on-cash
- -16.0%
- Max offer
- $305,500
Offer ≤ $305,500 (47% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading