For saleTownhouse
$280,000
10102 Karston Ave NE
Albertville MN 55301
2 beds, 2 baths, 1,375 sqft
10102 Karston Ave NE is a 2 beds, 2 baths, 1,375 sqft townhouse home for sale at $280,000 in Albertville MN 55301. At 20% down it rents for an estimated $2,025/mo and returns -$198/mo a month at a 5.8% 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
- $2,025/mo
- Monthly cash flow
- -$198/mo
- Cap rate
- 5.8%
- Cash-on-cash
- -4.2%
- Max offer
- $209,000
Offer ≤ $209,000 (25% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading