For saleSingle family
$415,000
2505 Country View Dr
Northfield MN 55057
5 beds, 2.5 baths, 2,229 sqft
2505 Country View Dr is a 5 beds, 2.5 baths, 2,229 sqft single family home for sale at $415,000 in Northfield MN 55057. At 20% down it rents for an estimated $3,100/mo and returns $189/mo a month at a 7.1% 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
- $3,100/mo
- Monthly cash flow
- $189/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.7%
- Max offer
- $371,500
Offer ≤ $371,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.