For saleSingle family
$365,000
112 McGregor Ave N
Mahtomedi MN 55115
4 beds, 2 baths, 1,656 sqft
112 McGregor Ave N is a 4 beds, 2 baths, 1,656 sqft single family home for sale at $365,000 in Mahtomedi MN 55115. At 20% down it rents for an estimated $3,200/mo and returns $594/mo a month at a 8.6% 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
- $3,200/mo
- Monthly cash flow
- $594/mo
- Cap rate
- 8.6%
- Cash-on-cash
- 9.8%
- Max offer
- $365,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading