For saleSingle family
$429,900
11462 53rd St NE
Albertville MN 55301
4 beds, 3 baths, 2,506 sqft
11462 53rd St NE is a 4 beds, 3 baths, 2,506 sqft single family home for sale at $429,900 in Albertville MN 55301. At 20% down it rents for an estimated $2,575/mo and returns -$494/mo a month at a 5.3% 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
- $2,575/mo
- Monthly cash flow
- -$494/mo
- Cap rate
- 5.3%
- Cash-on-cash
- -6.9%
- Max offer
- $304,500
Offer ≤ $304,500 (29% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading