For saleTownhouse
$280,000
5342 140th Ave NW
Anoka MN 55303
3 beds, 2 baths, 1,683 sqft
5342 140th Ave NW is a 3 beds, 2 baths, 1,683 sqft townhouse home for sale at $280,000 in Anoka MN 55303. At 20% down it rents for an estimated $1,800/mo and returns -$271/mo a month at a 5.5% 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
- $1,800/mo
- Monthly cash flow
- -$271/mo
- Cap rate
- 5.5%
- Cash-on-cash
- -5.8%
- Max offer
- $200,000
Offer ≤ $200,000 (29% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading