For saleTownhouse
$189,900
4793 Avon St
Shoreview MN 55126
2 beds, 1 bath
4793 Avon St is a 2 beds, 1 bath townhouse home for sale at $189,900 in Shoreview MN 55126. At 20% down it rents for an estimated $1,825/mo and returns $244/mo a month at a 8.2% 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
- $1,825/mo
- Monthly cash flow
- $244/mo
- Cap rate
- 8.2%
- Cash-on-cash
- 7.7%
- Max offer
- $188,500
Offer ≤ $188,500 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading