For saleTownhouse
$253,000
6133 Maclynn Ave NE
Albertville MN 55301
3 beds, 3 baths, 1,461 sqft
6133 Maclynn Ave NE is a 3 beds, 3 baths, 1,461 sqft townhouse home for sale at $253,000 in Albertville MN 55301. At 20% down it rents for an estimated $2,300/mo and returns $285/mo a month at a 8.0% 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
- $285/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 6.8%
- Max offer
- $246,000
Offer ≤ $246,000 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading