For saleSingle family
$399,900
3901 Louisiana Ave N
New Hope MN 55427
3 beds, 2 baths, 2,349 sqft
3901 Louisiana Ave N is a 3 beds, 2 baths, 2,349 sqft single family home for sale at $399,900 in New Hope MN 55427. At 20% down it rents for an estimated $2,350/mo and returns -$505/mo a month at a 5.2% 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
- $2,350/mo
- Monthly cash flow
- -$505/mo
- Cap rate
- 5.2%
- Cash-on-cash
- -7.6%
- Max offer
- $278,000
Offer ≤ $278,000 (30% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading