For saleTownhouse
$199,000
5563 E Bavarian Pass
Fridley MN 55432
3 beds, 2 baths, 1,500 sqft
5563 E Bavarian Pass is a 3 beds, 2 baths, 1,500 sqft townhouse home for sale at $199,000 in Fridley MN 55432. At 20% down it rents for an estimated $1,900/mo and returns $211/mo a month at a 7.9% 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
- $1,900/mo
- Monthly cash flow
- $211/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.3%
- Max offer
- $192,000
Offer ≤ $192,000 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading