For saleSingle family
$459,900
5712 236th Ave NW
Saint Francis MN 55070
4 beds, 2 baths, 2,320 sqft
5712 236th Ave NW is a 4 beds, 2 baths, 2,320 sqft single family home for sale at $459,900 in Saint Francis MN 55070. At 20% down it rents for an estimated $2,800/mo and returns -$483/mo a month at a 5.4% 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
- $2,800/mo
- Monthly cash flow
- -$483/mo
- Cap rate
- 5.4%
- Cash-on-cash
- -6.3%
- Max offer
- $331,000
Offer ≤ $331,000 (28% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading