For saleSingle family
$485,000
17623 Marmoset St NW
Anoka MN 55303
4 beds, 2 baths, 2,400 sqft
17623 Marmoset St NW is a 4 beds, 2 baths, 2,400 sqft single family home for sale at $485,000 in Anoka MN 55303. At 20% down it rents for an estimated $2,700/mo and returns -$762/mo a month at a 4.8% 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
- $2,700/mo
- Monthly cash flow
- -$762/mo
- Cap rate
- 4.8%
- Cash-on-cash
- -9.4%
- Max offer
- $319,500
Offer ≤ $319,500 (34% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading