For saleTownhouse
$257,500
1128 Highland Ave
Northfield MN 55057
3 beds, 2.5 baths, 1,871 sqft
1128 Highland Ave is a 3 beds, 2.5 baths, 1,871 sqft townhouse home for sale at $257,500 in Northfield MN 55057. At 20% down it rents for an estimated $2,200/mo and returns $145/mo a month at a 7.3% 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
- $2,200/mo
- Monthly cash flow
- $145/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.4%
- Max offer
- $232,500
Offer ≤ $232,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading