For saleSingle family
$389,900
527 Emil Ave
Shoreview MN 55126
4 beds, 2 baths, 2,826 sqft
527 Emil Ave is a 4 beds, 2 baths, 2,826 sqft single family home for sale at $389,900 in Shoreview MN 55126. At 20% down it rents for an estimated $2,800/mo and returns $65/mo a month at a 6.7% 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
- $2,800/mo
- Monthly cash flow
- $65/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 1.0%
- Max offer
- $335,500
Offer ≤ $335,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.