For saleTownhouse
$220,000
561 19th Pl SE
Cambridge MN 55008
3 beds, 2 baths, 1,344 sqft
561 19th Pl SE is a 3 beds, 2 baths, 1,344 sqft townhouse home for sale at $220,000 in Cambridge MN 55008. At 20% down it rents for an estimated $2,300/mo and returns $525/mo a month at a 9.5% 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
- $2,300/mo
- Monthly cash flow
- $525/mo
- Cap rate
- 9.5%
- Cash-on-cash
- 14.3%
- Max offer
- $220,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading