For saleSingle family
$559,900
6813 67th St NE
Albertville MN 55301
5 beds, 5 baths, 3,685 sqft
6813 67th St NE is a 5 beds, 5 baths, 3,685 sqft single family home for sale at $559,900 in Albertville MN 55301. At 20% down it rents for an estimated $2,850/mo and returns -$1,147/mo a month at a 4.2% 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
- $2,850/mo
- Monthly cash flow
- -$1,147/mo
- Cap rate
- 4.2%
- Cash-on-cash
- -12.3%
- Max offer
- $337,500
Offer ≤ $337,500 (40% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading