For saleSingle family
$434,900
14050 Guadalcanal St NE
Andover MN 55304
3 beds, 1 bath, 1,411 sqft
14050 Guadalcanal St NE is a 3 beds, 1 bath, 1,411 sqft single family home for sale at $434,900 in Andover MN 55304. At 20% down it rents for an estimated $3,250/mo and returns $200/mo a month at a 7.1% 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
- $3,250/mo
- Monthly cash flow
- $200/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.8%
- Max offer
- $389,500
Offer ≤ $389,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.