For saleSingle family
$386,500
1205 Wendover St NW
Isanti MN 55040
4 beds, 3 baths, 2,340 sqft
1205 Wendover St NW is a 4 beds, 3 baths, 2,340 sqft single family home for sale at $386,500 in Isanti MN 55040. At 20% down it rents for an estimated $2,475/mo and returns -$284/mo a month at a 5.8% 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
- $2,475/mo
- Monthly cash flow
- -$284/mo
- Cap rate
- 5.8%
- Cash-on-cash
- -4.4%
- Max offer
- $292,500
Offer ≤ $292,500 (24% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading