For saleSingle family
$394,900
519 College St
Northfield MN 55057
6 beds, 2 baths, 2,172 sqft
519 College St is a 6 beds, 2 baths, 2,172 sqft single family home for sale at $394,900 in Northfield MN 55057. At 20% down it rents for an estimated $3,125/mo and returns $306/mo a month at a 7.6% 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
- $3,125/mo
- Monthly cash flow
- $306/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.6%
- Max offer
- $369,000
Offer ≤ $369,000 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading