For saleTownhouse
$274,900
4100 232nd Ave NW
Saint Francis MN 55070
3 beds, 2 baths, 1,690 sqft
4100 232nd Ave NW is a 3 beds, 2 baths, 1,690 sqft townhouse home for sale at $274,900 in Saint Francis MN 55070. At 20% down it rents for an estimated $2,225/mo and returns $169/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
- $2,225/mo
- Monthly cash flow
- $169/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.7%
- Max offer
- $249,500
Offer ≤ $249,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.