For saleTownhouse
$229,900
4090 Foss Rd Unit 139
Saint Anthony MN 55421
2 beds, 3 baths, 1,500 sqft
4090 Foss Rd Unit 139 is a 2 beds, 3 baths, 1,500 sqft townhouse home for sale at $229,900 in Saint Anthony MN 55421. At 20% down it rents for an estimated $1,500/mo and returns -$363/mo a month at a 4.8% 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
- $1,500/mo
- Monthly cash flow
- -$363/mo
- Cap rate
- 4.8%
- Cash-on-cash
- -9.5%
- Max offer
- $146,500
Offer ≤ $146,500 (36% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading