For saleSingle family
$525,000
9045 Inver Grove Trl
Inver Grove Heights MN 55076
5 beds, 3 baths, 2,852 sqft
9045 Inver Grove Trl is a 5 beds, 3 baths, 2,852 sqft single family home for sale at $525,000 in Inver Grove Heights MN 55076. At 20% down it rents for an estimated $3,100/mo and returns -$648/mo a month at a 5.2% 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
- $3,100/mo
- Monthly cash flow
- -$648/mo
- Cap rate
- 5.2%
- Cash-on-cash
- -7.4%
- Max offer
- $366,500
Offer ≤ $366,500 (30% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading