For saleTownhouse
$330,000
2694 County Road H2
Mounds View MN 55112
3 beds, 3 baths, 2,055 sqft
2694 County Road H2 is a 3 beds, 3 baths, 2,055 sqft townhouse home for sale at $330,000 in Mounds View MN 55112. At 20% down it rents for an estimated $1,900/mo and returns -$580/mo a month at a 4.6% 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
- $1,900/mo
- Monthly cash flow
- -$580/mo
- Cap rate
- 4.6%
- Cash-on-cash
- -10.5%
- Max offer
- $203,500
Offer ≤ $203,500 (38% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading