For saleSingle family
$299,900
3785 Upper 321st St W
Northfield MN 55057
3 beds, 2 baths, 2,232 sqft
3785 Upper 321st St W is a 3 beds, 2 baths, 2,232 sqft single family home for sale at $299,900 in Northfield MN 55057. At 20% down it rents for an estimated $2,500/mo and returns $397/mo a month at a 8.1% 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
- $2,500/mo
- Monthly cash flow
- $397/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 7.9%
- Max offer
- $299,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.