For saleSingle family
$450,000
3201 Townview Ave NE
Saint Anthony MN 55418
3 beds, 3 baths, 1,985 sqft
3201 Townview Ave NE is a 3 beds, 3 baths, 1,985 sqft single family home for sale at $450,000 in Saint Anthony MN 55418. At 20% down it rents for an estimated $1,900/mo and returns -$1,312/mo a month at a 3.2% 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
- $1,900/mo
- Monthly cash flow
- -$1,312/mo
- Cap rate
- 3.2%
- Cash-on-cash
- -17.5%
- Max offer
- $225,500
Offer ≤ $225,500 (50% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading