For saleTownhouse
$250,000
5655 Lambert Ave NE
Albertville MN 55301
2 beds, 1 bath, 1,184 sqft
5655 Lambert Ave NE is a 2 beds, 1 bath, 1,184 sqft townhouse home for sale at $250,000 in Albertville MN 55301. At 20% down it rents for an estimated $2,025/mo and returns -$12/mo a month at a 6.6% 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
- $2,025/mo
- Monthly cash flow
- -$12/mo
- Cap rate
- 6.6%
- Cash-on-cash
- -0.3%
- Max offer
- $207,000
Offer ≤ $207,000 (17% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading