For saleSingle family
$425,000
1896 Glenpaul Ave
Arden Hills MN 55112
3 beds, 2 baths, 1,370 sqft
1896 Glenpaul Ave is a 3 beds, 2 baths, 1,370 sqft single family home for sale at $425,000 in Arden Hills MN 55112. At 20% down it rents for an estimated $2,125/mo and returns -$909/mo a month at a 4.1% 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
- $2,125/mo
- Monthly cash flow
- -$909/mo
- Cap rate
- 4.1%
- Cash-on-cash
- -12.8%
- Max offer
- $251,500
Offer ≤ $251,500 (41% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading