For saleTownhouse
$230,000
612 1st Ave NW
Osseo MN 55369
3 beds, 2 baths, 1,448 sqft
612 1st Ave NW is a 3 beds, 2 baths, 1,448 sqft townhouse home for sale at $230,000 in Osseo MN 55369. At 20% down it rents for an estimated $2,375/mo and returns $570/mo a month at a 9.5% 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
- $2,375/mo
- Monthly cash flow
- $570/mo
- Cap rate
- 9.5%
- Cash-on-cash
- 14.9%
- Max offer
- $230,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.