For saleSingle family
$369,900
3725 78th St E
Inver Grove Heights MN 55076
4 beds, 2 baths, 1,856 sqft
3725 78th St E is a 4 beds, 2 baths, 1,856 sqft single family home for sale at $369,900 in Inver Grove Heights MN 55076. At 20% down it rents for an estimated $2,975/mo and returns $334/mo a month at a 7.8% 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
- $2,975/mo
- Monthly cash flow
- $334/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.4%
- Max offer
- $351,000
Offer ≤ $351,000 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading