For saleSingle family
$314,999
2578 17th Ave NW
New Brighton MN 55112
4 beds, 2 baths, 1,700 sqft
2578 17th Ave NW is a 4 beds, 2 baths, 1,700 sqft single family home for sale at $314,999 in New Brighton MN 55112. At 20% down it rents for an estimated $2,675/mo and returns $426/mo a month at a 8.3% 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
- $2,675/mo
- Monthly cash flow
- $426/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.1%
- Max offer
- $314,999
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading