For saleSingle family
$353,000
13160 13th Ave N
Zimmerman MN 55398
4 beds, 2 baths, 1,938 sqft
13160 13th Ave N is a 4 beds, 2 baths, 1,938 sqft single family home for sale at $353,000 in Zimmerman MN 55398. At 20% down it rents for an estimated $2,625/mo and returns $149/mo a month at a 7.0% 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
- $2,625/mo
- Monthly cash flow
- $149/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.5%
- Max offer
- $314,500
Offer ≤ $314,500 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.