Pending saleSingle family
$350,000
320 4th Ave NE
Lonsdale MN 55046
4 beds, 2 baths, 2,076 sqft
320 4th Ave NE is a 4 beds, 2 baths, 2,076 sqft single family home pending sale at $350,000 in Lonsdale MN 55046. At 20% down it rents for an estimated $1,500/mo and returns -$999/mo a month at a 3.2% 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
- $1,500/mo
- Monthly cash flow
- -$999/mo
- Cap rate
- 3.2%
- Cash-on-cash
- -17.1%
- Max offer
- $178,000
Offer ≤ $178,000 (49% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading