For saleSingle family
$225,000
3815 174th Ave NW
Andover MN 55304
3 beds, 1 bath, 960 sqft
3815 174th Ave NW is a 3 beds, 1 bath, 960 sqft single family home for sale at $225,000 in Andover MN 55304. At 20% down it rents for an estimated $2,500/mo and returns $894/mo a month at a 11.4% 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
- $2,500/mo
- Monthly cash flow
- $894/mo
- Cap rate
- 11.4%
- Cash-on-cash
- 23.8%
- Max offer
- $225,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading