For saleSingle family
$365,000
1425 Rice Creek Rd NE
Fridley MN 55432
4 beds, 2 baths, 2,136 sqft
1425 Rice Creek Rd NE is a 4 beds, 2 baths, 2,136 sqft single family home for sale at $365,000 in Fridley MN 55432. At 20% down it rents for an estimated $2,725/mo and returns $165/mo a month at a 7.1% 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
- $2,725/mo
- Monthly cash flow
- $165/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.7%
- Max offer
- $326,500
Offer ≤ $326,500 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.