For saleSingle family
$185,000
17225 Round Lake Blvd NW
Andover MN 55304
2 beds, 1 bath, 1,136 sqft
17225 Round Lake Blvd NW is a 2 beds, 1 bath, 1,136 sqft single family home for sale at $185,000 in Andover MN 55304. At 20% down it rents for an estimated $1,975/mo and returns $654/mo a month at a 10.9% 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
- $1,975/mo
- Monthly cash flow
- $654/mo
- Cap rate
- 10.9%
- Cash-on-cash
- 21.2%
- Max offer
- $185,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading