For saleTownhouse
$275,000
6918 139th Ln NW Unit 7
Anoka MN 55303
3 beds, 2 baths, 1,712 sqft
6918 139th Ln NW Unit 7 is a 3 beds, 2 baths, 1,712 sqft townhouse home for sale at $275,000 in Anoka MN 55303. At 20% down it rents for an estimated $1,950/mo and returns -$232/mo a month at a 5.7% 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
- $1,950/mo
- Monthly cash flow
- -$232/mo
- Cap rate
- 5.7%
- Cash-on-cash
- -5.1%
- Max offer
- $200,500
Offer ≤ $200,500 (27% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading