For saleSingle family
$320,000
5421 Xylon Ave N
New Hope MN 55428
5 beds, 2 baths, 1,977 sqft
5421 Xylon Ave N is a 5 beds, 2 baths, 1,977 sqft single family home for sale at $320,000 in New Hope MN 55428. At 20% down it rents for an estimated $2,950/mo and returns $666/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
- $2,950/mo
- Monthly cash flow
- $666/mo
- Cap rate
- 9.2%
- Cash-on-cash
- 12.5%
- Max offer
- $320,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading