For saleSingle family
$399,900
10695 51st St NE
Albertville MN 55301
5 beds, 3 baths, 2,220 sqft
10695 51st St NE is a 5 beds, 3 baths, 2,220 sqft single family home for sale at $399,900 in Albertville MN 55301. At 20% down it rents for an estimated $3,175/mo and returns $370/mo a month at a 7.6% 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
- $3,175/mo
- Monthly cash flow
- $370/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 5.6%
- Max offer
- $380,000
Offer ≤ $380,000 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.