For saleSingle family
$499,000
10444 Karston Cir
Albertville MN 55301
5 beds, 3.5 baths, 3,172 sqft
10444 Karston Cir is a 5 beds, 3.5 baths, 3,172 sqft single family home for sale at $499,000 in Albertville MN 55301. At 20% down it rents for an estimated $2,850/mo and returns -$712/mo a month at a 5.0% 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
- $2,850/mo
- Monthly cash flow
- -$712/mo
- Cap rate
- 5.0%
- Cash-on-cash
- -8.6%
- Max offer
- $337,000
Offer ≤ $337,000 (32% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading