For saleSingle family
$350,000
3237 Belmar Dr
Vadnais Heights MN 55127
4 beds, 2 baths, 1,920 sqft
3237 Belmar Dr is a 4 beds, 2 baths, 1,920 sqft single family home for sale at $350,000 in Vadnais Heights MN 55127. At 20% down it rents for an estimated $2,700/mo and returns $245/mo a month at a 7.4% 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
- $2,700/mo
- Monthly cash flow
- $245/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 4.2%
- Max offer
- $323,500
Offer ≤ $323,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.