For saleSingle family
$189,900
14470 95th St NE
Otsego MN 55330
2 beds, 2 baths, 1,325 sqft
14470 95th St NE is a 2 beds, 2 baths, 1,325 sqft single family home for sale at $189,900 in Otsego MN 55330. At 20% down it rents for an estimated $1,975/mo and returns $643/mo a month at a 10.6% 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
- $1,975/mo
- Monthly cash flow
- $643/mo
- Cap rate
- 10.6%
- Cash-on-cash
- 20.3%
- Max offer
- $189,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.