For saleSingle family
$399,900
10703 Karston Ave NE
Albertville MN 55301
3 beds, 3 baths, 2,502 sqft
10703 Karston Ave NE is a 3 beds, 3 baths, 2,502 sqft single family home for sale at $399,900 in Albertville MN 55301. At 20% down it rents for an estimated $2,550/mo and returns -$305/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
- $2,550/mo
- Monthly cash flow
- -$305/mo
- Cap rate
- 5.8%
- Cash-on-cash
- -4.6%
- Max offer
- $301,500
Offer ≤ $301,500 (25% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading