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 $3,375/mo and returns $815/mo a month at a 9.2% 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
- $3,375/mo
- Monthly cash flow
- $815/mo
- Cap rate
- 9.2%
- Cash-on-cash
- 13.4%
- Max offer
- $365,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.