For saleSingle family
$1,399,000
8494 320th Street Way
Cannon Falls MN 55009
4 beds, 4 baths, 4,320 sqft
8494 320th Street Way is a 4 beds, 4 baths, 4,320 sqft single family home for sale at $1,399,000 in Cannon Falls MN 55009. At 20% down it rents for an estimated $2,250/mo and returns -$7,737/mo a month at a 0.0% 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
- -$7,737/mo
- Cap rate
- 0.0%
- Cash-on-cash
- -33.2%
- Max offer
- $272,500
Offer ≤ $272,500 (81% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading