For saleTownhouse
$270,000
4029 Silver Lake Rd NE
Saint Anthony MN 55421
2 beds, 2 baths, 1,531 sqft
4029 Silver Lake Rd NE is a 2 beds, 2 baths, 1,531 sqft townhouse home for sale at $270,000 in Saint Anthony MN 55421. At 20% down it rents for an estimated $1,500/mo and returns -$629/mo a month at a 3.9% 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
- $1,500/mo
- Monthly cash flow
- -$629/mo
- Cap rate
- 3.9%
- Cash-on-cash
- -14.0%
- Max offer
- $147,000
Offer ≤ $147,000 (46% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading