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 $1,850/mo and returns $251/mo a month at a 8.0% 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
- $1,850/mo
- Monthly cash flow
- $251/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 7.4%
- Max offer
- $202,000
Offer ≤ $202,000 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.