For saleSingle family
$599,900
3030 Quail Ave N
Golden Valley MN 55422
5 beds, 2 baths, 2,300 sqft
3030 Quail Ave N is a 5 beds, 2 baths, 2,300 sqft single family home for sale at $599,900 in Golden Valley MN 55422. At 20% down it rents for an estimated $2,625/mo and returns -$1,658/mo a month at a 3.4% 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
- $2,625/mo
- Monthly cash flow
- -$1,658/mo
- Cap rate
- 3.4%
- Cash-on-cash
- -16.6%
- Max offer
- $311,500
Offer ≤ $311,500 (48% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading