For saleSingle family
$209,900
333 2nd Ave NW
Lonsdale MN 55046
3 beds, 1 bath, 1,388 sqft
333 2nd Ave NW is a 3 beds, 1 bath, 1,388 sqft single family home for sale at $209,900 in Lonsdale MN 55046. At 20% down it rents for an estimated $2,250/mo and returns $778/mo a month at a 11.0% 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
- $2,250/mo
- Monthly cash flow
- $778/mo
- Cap rate
- 11.0%
- Cash-on-cash
- 22.2%
- Max offer
- $209,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.