For saleSingle family
$650,000
12843 312th Ave
Princeton MN 55371
3 beds, 3 baths, 2,182 sqft
12843 312th Ave is a 3 beds, 3 baths, 2,182 sqft single family home for sale at $650,000 in Princeton MN 55371. At 20% down it rents for an estimated $1,825/mo and returns -$2,815/mo a month at a 1.5% 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
- $1,825/mo
- Monthly cash flow
- -$2,815/mo
- Cap rate
- 1.5%
- Cash-on-cash
- -26.0%
- Max offer
- $218,000
Offer ≤ $218,000 (66% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading