For saleTownhouse
$275,000
936 Golden Way NW
Isanti MN 55040
3 beds, 1.5 baths, 1,504 sqft
936 Golden Way NW is a 3 beds, 1.5 baths, 1,504 sqft townhouse home for sale at $275,000 in Isanti MN 55040. At 20% down it rents for an estimated $2,225/mo and returns $168/mo a month at a 7.4% 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
- $2,225/mo
- Monthly cash flow
- $168/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.7%
- Max offer
- $250,000
Offer ≤ $250,000 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading