For saleSingle family
$330,000
31363 Tyler Ct NE
Cambridge MN 55008
4 beds, 2 baths, 2,121 sqft
31363 Tyler Ct NE is a 4 beds, 2 baths, 2,121 sqft single family home for sale at $330,000 in Cambridge MN 55008. At 20% down it rents for an estimated $2,675/mo and returns $319/mo a month at a 7.8% 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
- $2,675/mo
- Monthly cash flow
- $319/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.8%
- Max offer
- $315,500
Offer ≤ $315,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading