For saleSingle family
$329,900
33953 124th Ave
Avon MN 56310
3 beds, 2 baths, 1,385 sqft
33953 124th Ave is a 3 beds, 2 baths, 1,385 sqft single family home for sale at $329,900 in Avon MN 56310. At 20% down it rents for an estimated $1,950/mo and returns -$405/mo a month at a 5.2% 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
- $1,950/mo
- Monthly cash flow
- -$405/mo
- Cap rate
- 5.2%
- Cash-on-cash
- -7.4%
- Max offer
- $230,500
Offer ≤ $230,500 (30% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading