For saleSingle family
$750,000
4337 Old Highway 10
Arden Hills MN 55112
6 beds, 4 baths, 3,859 sqft
4337 Old Highway 10 is a 6 beds, 4 baths, 3,859 sqft single family home for sale at $750,000 in Arden Hills MN 55112. At 20% down it rents for an estimated $3,250/mo and returns -$2,104/mo a month at a 3.3% 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
- $3,250/mo
- Monthly cash flow
- -$2,104/mo
- Cap rate
- 3.3%
- Cash-on-cash
- -16.8%
- Max offer
- $386,000
Offer ≤ $386,000 (49% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading