For saleSingle family
$1,799,900
16380 Juniper St NW
Andover MN 55304
4 beds, 4.5 baths, 5,366 sqft
16380 Juniper St NW is a 4 beds, 4.5 baths, 5,366 sqft single family home for sale at $1,799,900 in Andover MN 55304. At 20% down it rents for an estimated $2,900/mo and returns -$9,949/mo a month at a 0.0% 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
- $2,900/mo
- Monthly cash flow
- -$9,949/mo
- Cap rate
- 0.0%
- Cash-on-cash
- -33.2%
- Max offer
- $351,500
Offer ≤ $351,500 (80% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading