For saleSingle family
$475,000
62 Juniper St
Mahtomedi MN 55115
5 beds, 2 baths, 1,878 sqft
62 Juniper St is a 5 beds, 2 baths, 1,878 sqft single family home for sale at $475,000 in Mahtomedi MN 55115. At 20% down it rents for an estimated $3,575/mo and returns $184/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
- $3,575/mo
- Monthly cash flow
- $184/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.3%
- Max offer
- $422,000
Offer ≤ $422,000 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading