For saleTownhouse
$160,500
10553 74th St NE
Otsego MN 55301
2 beds, 2 baths, 1,436 sqft
10553 74th St NE is a 2 beds, 2 baths, 1,436 sqft townhouse home for sale at $160,500 in Otsego MN 55301. At 20% down it rents for an estimated $2,025/mo and returns $623/mo a month at a 11.3% 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
- $2,025/mo
- Monthly cash flow
- $623/mo
- Cap rate
- 11.3%
- Cash-on-cash
- 23.3%
- Max offer
- $160,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading