For saleSingle family
$179,900
444 9th Ave NW
New Brighton MN 55112
1 bed, 1 bath, 578 sqft
444 9th Ave NW is a 1 bed, 1 bath, 578 sqft single family home for sale at $179,900 in New Brighton MN 55112. At 20% down it rents for an estimated $1,050/mo and returns -$234/mo a month at a 5.1% 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
- $1,050/mo
- Monthly cash flow
- -$234/mo
- Cap rate
- 5.1%
- Cash-on-cash
- -7.8%
- Max offer
- $124,000
Offer ≤ $124,000 (31% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading