ContingentSingle family
$500,000
1233 Amble Rd
Arden Hills MN 55112
4 beds, 2 baths, 2,844 sqft
1233 Amble Rd is a 4 beds, 2 baths, 2,844 sqft single family home contingent at $500,000 in Arden Hills MN 55112. At 20% down it rents for an estimated $2,700/mo and returns -$869/mo a month at a 4.6% 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
- $2,700/mo
- Monthly cash flow
- -$869/mo
- Cap rate
- 4.6%
- Cash-on-cash
- -10.4%
- Max offer
- $319,500
Offer ≤ $319,500 (36% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading