For saleSingle family
$399,900
10991 Fox Ave
Northfield MN 55057
2 beds, 2 baths, 1,460 sqft
10991 Fox Ave is a 2 beds, 2 baths, 1,460 sqft single family home for sale at $399,900 in Northfield MN 55057. At 20% down it rents for an estimated $1,700/mo and returns -$1,155/mo a month at a 3.2% 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
- $1,700/mo
- Monthly cash flow
- -$1,155/mo
- Cap rate
- 3.2%
- Cash-on-cash
- -17.3%
- Max offer
- $201,500
Offer ≤ $201,500 (50% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading