For saleSingle family
$320,000
5225 Pennsylvania Ave N
New Hope MN 55428
4 beds, 1 bath, 1,313 sqft
5225 Pennsylvania Ave N is a 4 beds, 1 bath, 1,313 sqft single family home for sale at $320,000 in New Hope MN 55428. At 20% down it rents for an estimated $2,650/mo and returns $406/mo a month at a 8.0% 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
- $2,650/mo
- Monthly cash flow
- $406/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 7.6%
- Max offer
- $317,000
Offer ≤ $317,000 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.