For saleSingle family
$625,000
15213 Swallow St NW
Andover MN 55304
4 beds, 4 baths, 3,227 sqft
15213 Swallow St NW is a 4 beds, 4 baths, 3,227 sqft single family home for sale at $625,000 in Andover MN 55304. At 20% down it rents for an estimated $3,200/mo and returns -$1,262/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
- $3,200/mo
- Monthly cash flow
- -$1,262/mo
- Cap rate
- 4.2%
- Cash-on-cash
- -12.1%
- Max offer
- $379,000
Offer ≤ $379,000 (39% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading