For saleSingle family
$359,900
1705 Allison Dr
Northfield MN 55057
4 beds, 3 baths, 1,863 sqft
1705 Allison Dr is a 4 beds, 3 baths, 1,863 sqft single family home for sale at $359,900 in Northfield MN 55057. At 20% down it rents for an estimated $2,800/mo and returns $276/mo a month at a 7.4% 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
- $2,800/mo
- Monthly cash flow
- $276/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 4.6%
- Max offer
- $335,500
Offer ≤ $335,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.