For saleSingle family
$675,000
22345 Baseline Blvd
Jordan MN 55352
4 beds, 3 baths, 3,276 sqft
22345 Baseline Blvd is a 4 beds, 3 baths, 3,276 sqft single family home for sale at $675,000 in Jordan MN 55352. At 20% down it rents for an estimated $1,675/mo and returns -$3,144/mo a month at a 1.1% 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
- $1,675/mo
- Monthly cash flow
- -$3,144/mo
- Cap rate
- 1.1%
- Cash-on-cash
- -27.9%
- Max offer
- $200,500
Offer ≤ $200,500 (70% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading