For saleSingle family
$295,000
100 Heritage Blvd NW
Isanti MN 55040
3 beds, 3 baths, 1,872 sqft
100 Heritage Blvd NW is a 3 beds, 3 baths, 1,872 sqft single family home for sale at $295,000 in Isanti MN 55040. At 20% down it rents for an estimated $2,300/mo and returns $231/mo a month at a 7.5% 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
- $2,300/mo
- Monthly cash flow
- $231/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.7%
- Max offer
- $275,500
Offer ≤ $275,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.