Pending saleSingle family
$369,900
11015 Terry Rd
Avon MN 56310
4 beds, 2 baths, 2,046 sqft
11015 Terry Rd is a 4 beds, 2 baths, 2,046 sqft single family home pending sale at $369,900 in Avon MN 56310. At 20% down it rents for an estimated $1,400/mo and returns -$1,241/mo a month at a 2.6% 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
- $1,400/mo
- Monthly cash flow
- -$1,241/mo
- Cap rate
- 2.6%
- Cash-on-cash
- -20.1%
- Max offer
- $166,500
Offer ≤ $166,500 (55% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading