For saleSingle family
$335,000
126 8th Ave NW
Lonsdale MN 55046
3 beds, 2 baths, 2,364 sqft
126 8th Ave NW is a 3 beds, 2 baths, 2,364 sqft single family home for sale at $335,000 in Lonsdale MN 55046. At 20% down it rents for an estimated $1,225/mo and returns -$1,166/mo a month at a 2.5% 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
- $1,225/mo
- Monthly cash flow
- -$1,166/mo
- Cap rate
- 2.5%
- Cash-on-cash
- -20.9%
- Max offer
- $145,500
Offer ≤ $145,500 (57% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading