For saleSingle family
$479,900
1474 Hampshire Ave S
Saint Louis Park MN 55426
4 beds, 2 baths, 2,145 sqft
1474 Hampshire Ave S is a 4 beds, 2 baths, 2,145 sqft single family home for sale at $479,900 in Saint Louis Park MN 55426. At 20% down it rents for an estimated $2,550/mo and returns -$876/mo a month at a 4.5% 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
- $2,550/mo
- Monthly cash flow
- -$876/mo
- Cap rate
- 4.5%
- Cash-on-cash
- -11.0%
- Max offer
- $302,000
Offer ≤ $302,000 (37% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading