For saleSingle family
$345,000
435 8th Ave NE
Pine City MN 55063
4 beds, 2 baths, 1,992 sqft
435 8th Ave NE is a 4 beds, 2 baths, 1,992 sqft single family home for sale at $345,000 in Pine City MN 55063. At 20% down it rents for an estimated $2,575/mo and returns $155/mo a month at a 7.1% 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
- $155/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.7%
- Max offer
- $308,500
Offer ≤ $308,500 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.