For saleSingle family
$385,000
10144 Karston Ave NE
Albertville MN 55301
4 beds, 2 baths, 1,800 sqft
10144 Karston Ave NE is a 4 beds, 2 baths, 1,800 sqft single family home for sale at $385,000 in Albertville MN 55301. At 20% down it rents for an estimated $2,575/mo and returns -$173/mo a month at a 6.1% 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
- $2,575/mo
- Monthly cash flow
- -$173/mo
- Cap rate
- 6.1%
- Cash-on-cash
- -2.7%
- Max offer
- $304,000
Offer ≤ $304,000 (21% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading