For saleSingle family
$1,175,000
2850 105th St E
Inver Grove Heights MN 55077
5 beds, 4 baths, 5,234 sqft
2850 105th St E is a 5 beds, 4 baths, 5,234 sqft single family home for sale at $1,175,000 in Inver Grove Heights MN 55077. At 20% down it rents for an estimated $2,975/mo and returns -$5,413/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
- $2,975/mo
- Monthly cash flow
- -$5,413/mo
- Cap rate
- 1.1%
- Cash-on-cash
- -27.6%
- Max offer
- $356,500
Offer ≤ $356,500 (70% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading