For saleSingle family
$319,950
4096 Rice St
Vadnais Heights MN 55126
3 beds, 2 baths, 1,632 sqft
4096 Rice St is a 3 beds, 2 baths, 1,632 sqft single family home for sale at $319,950 in Vadnais Heights MN 55126. At 20% down it rents for an estimated $2,450/mo and returns $166/mo a month at a 7.3% 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
- $2,450/mo
- Monthly cash flow
- $166/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.1%
- Max offer
- $289,000
Offer ≤ $289,000 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading