For saleSingle family
$325,000
410 Orchard St N
Northfield MN 55057
4 beds, 2 baths, 2,155 sqft
410 Orchard St N is a 4 beds, 2 baths, 2,155 sqft single family home for sale at $325,000 in Northfield MN 55057. At 20% down it rents for an estimated $2,850/mo and returns $571/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
- $2,850/mo
- Monthly cash flow
- $571/mo
- Cap rate
- 8.6%
- Cash-on-cash
- 10.5%
- Max offer
- $325,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.