For saleTownhouse
$249,900
833 Winsome Way NW
Isanti MN 55040
3 beds, 2 baths, 1,504 sqft
833 Winsome Way NW is a 3 beds, 2 baths, 1,504 sqft townhouse home for sale at $249,900 in Isanti MN 55040. At 20% down it rents for an estimated $2,225/mo and returns $421/mo a month at a 8.7% 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
- $421/mo
- Cap rate
- 8.7%
- Cash-on-cash
- 10.1%
- Max offer
- $249,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading