For saleTownhouse
$199,900
5973 Dellwood Ave
Shoreview MN 55126
2 beds, 1.5 baths, 1,006 sqft
5973 Dellwood Ave is a 2 beds, 1.5 baths, 1,006 sqft townhouse home for sale at $199,900 in Shoreview MN 55126. At 20% down it rents for an estimated $2,150/mo and returns $430/mo a month at a 9.2% 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
- $2,150/mo
- Monthly cash flow
- $430/mo
- Cap rate
- 9.2%
- Cash-on-cash
- 12.9%
- Max offer
- $199,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading