For saleTownhouse
$205,000
16125 72nd St NE
Otsego MN 55330
2 beds, 1.5 baths, 927 sqft
16125 72nd St NE is a 2 beds, 1.5 baths, 927 sqft townhouse home for sale at $205,000 in Otsego MN 55330. At 20% down it rents for an estimated $1,800/mo and returns $176/mo a month at a 7.7% 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
- $1,800/mo
- Monthly cash flow
- $176/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.1%
- Max offer
- $192,500
Offer ≤ $192,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading