For saleTownhouse
$274,900
11109 Frankfort Pkwy NE
Saint Michael MN 55376
4 beds, 2 baths, 1,926 sqft
11109 Frankfort Pkwy NE is a 4 beds, 2 baths, 1,926 sqft townhouse home for sale at $274,900 in Saint Michael MN 55376. At 20% down it rents for an estimated $2,750/mo and returns $625/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
- $2,750/mo
- Monthly cash flow
- $625/mo
- Cap rate
- 9.2%
- Cash-on-cash
- 13.6%
- Max offer
- $274,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.