For saleSingle family
$315,000
223 Heritage Blvd NW
Isanti MN 55040
5 beds, 3 baths, 2,223 sqft
223 Heritage Blvd NW is a 5 beds, 3 baths, 2,223 sqft single family home for sale at $315,000 in Isanti MN 55040. At 20% down it rents for an estimated $2,750/mo and returns $501/mo a month at a 8.6% 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
- $2,750/mo
- Monthly cash flow
- $501/mo
- Cap rate
- 8.6%
- Cash-on-cash
- 9.5%
- Max offer
- $315,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading