For saleSingle family
$339,900
4524 232nd Ln NW
Saint Francis MN 55070
3 beds, 2 baths, 1,984 sqft
4524 232nd Ln NW is a 3 beds, 2 baths, 1,984 sqft single family home for sale at $339,900 in Saint Francis MN 55070. At 20% down it rents for an estimated $2,500/mo and returns $74/mo a month at a 6.9% 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
- $2,500/mo
- Monthly cash flow
- $74/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 1.3%
- Max offer
- $295,000
Offer ≤ $295,000 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading