For saleTownhouse
$255,900
6190 Marlowe Ave NE
Otsego MN 55301
3 beds, 2.5 baths, 1,472 sqft
6190 Marlowe Ave NE is a 3 beds, 2.5 baths, 1,472 sqft townhouse home for sale at $255,900 in Otsego MN 55301. At 20% down it rents for an estimated $2,150/mo and returns $157/mo a month at a 7.3% 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
- $2,150/mo
- Monthly cash flow
- $157/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.7%
- Max offer
- $232,500
Offer ≤ $232,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.