For saleTownhouse
$229,000
907 Monterey Dr
Shoreview MN 55126
3 beds, 1.5 baths, 1,184 sqft
907 Monterey Dr is a 3 beds, 1.5 baths, 1,184 sqft townhouse home for sale at $229,000 in Shoreview MN 55126. At 20% down it rents for an estimated $1,900/mo and returns $205/mo a month at a 7.6% 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
- $1,900/mo
- Monthly cash flow
- $205/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 5.4%
- Max offer
- $216,000
Offer ≤ $216,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.