For saleTownhouse
$275,000
607 1st Ave NW
Osseo MN 55369
3 beds, 2 baths, 1,868 sqft
607 1st Ave NW is a 3 beds, 2 baths, 1,868 sqft townhouse home for sale at $275,000 in Osseo MN 55369. At 20% down it rents for an estimated $2,400/mo and returns $266/mo a month at a 7.8% 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
- $2,400/mo
- Monthly cash flow
- $266/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.8%
- Max offer
- $262,500
Offer ≤ $262,500 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading