For saleMulti-family
$375,000
3127 Silver Lake Rd NE
Saint Anthony MN 55418
4 beds, 2 baths, 1,508 sqft
3127 Silver Lake Rd NE is a 4 beds, 2 baths, 1,508 sqft multi-family home for sale at $375,000 in Saint Anthony MN 55418. At 20% down it rents for an estimated $4,200/mo and returns $1,523/mo a month at a 11.5% 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
- $4,200/mo
- Monthly cash flow
- $1,523/mo
- Cap rate
- 11.5%
- Cash-on-cash
- 24.4%
- Max offer
- $375,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading