For saleSingle family
$449,000
4153 146th Ave NW
Andover MN 55304
4 beds, 3 baths, 1,911 sqft
4153 146th Ave NW is a 4 beds, 3 baths, 1,911 sqft single family home for sale at $449,000 in Andover MN 55304. At 20% down it rents for an estimated $2,500/mo and returns -$705/mo a month at a 4.8% 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
- $2,500/mo
- Monthly cash flow
- -$705/mo
- Cap rate
- 4.8%
- Cash-on-cash
- -9.4%
- Max offer
- $296,000
Offer ≤ $296,000 (34% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading