For saleSingle family
$349,900
12055 39th Ave SE
Becker MN 55308
4 beds, 2 baths, 2,032 sqft
12055 39th Ave SE is a 4 beds, 2 baths, 2,032 sqft single family home for sale at $349,900 in Becker MN 55308. At 20% down it rents for an estimated $2,250/mo and returns -$248/mo a month at a 5.8% 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
- $2,250/mo
- Monthly cash flow
- -$248/mo
- Cap rate
- 5.8%
- Cash-on-cash
- -4.3%
- Max offer
- $266,000
Offer ≤ $266,000 (24% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading