For saleSingle family
$320,000
420 Moline Loop NW
Isanti MN 55040
3 beds, 2 baths, 1,689 sqft
420 Moline Loop NW is a 3 beds, 2 baths, 1,689 sqft single family home for sale at $320,000 in Isanti MN 55040. At 20% down it rents for an estimated $2,225/mo and returns -$59/mo a month at a 6.4% 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
- $2,225/mo
- Monthly cash flow
- -$59/mo
- Cap rate
- 6.4%
- Cash-on-cash
- -1.1%
- Max offer
- $263,000
Offer ≤ $263,000 (18% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading