For saleSingle family
$460,000
4998 Kama Ln NE
Albertville MN 55301
4 beds, 3.5 baths, 2,630 sqft
4998 Kama Ln NE is a 4 beds, 3.5 baths, 2,630 sqft single family home for sale at $460,000 in Albertville MN 55301. At 20% down it rents for an estimated $2,850/mo and returns -$434/mo a month at a 5.5% 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
- $2,850/mo
- Monthly cash flow
- -$434/mo
- Cap rate
- 5.5%
- Cash-on-cash
- -5.7%
- Max offer
- $337,000
Offer ≤ $337,000 (27% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading