For saleSingle family
$429,000
7161 Cahill Ave
Inver Grove Heights MN 55076
3 beds, 3 baths, 2,296 sqft
7161 Cahill Ave is a 3 beds, 3 baths, 2,296 sqft single family home for sale at $429,000 in Inver Grove Heights MN 55076. At 20% down it rents for an estimated $2,275/mo and returns -$788/mo a month at a 4.5% 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
- $2,275/mo
- Monthly cash flow
- -$788/mo
- Cap rate
- 4.5%
- Cash-on-cash
- -11.0%
- Max offer
- $269,500
Offer ≤ $269,500 (37% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading