For saleSingle family
$575,000
2725 Scott Ave N
Golden Valley MN 55422
6 beds, 3 baths, 3,506 sqft
2725 Scott Ave N is a 6 beds, 3 baths, 3,506 sqft single family home for sale at $575,000 in Golden Valley MN 55422. At 20% down it rents for an estimated $2,925/mo and returns -$1,180/mo a month at a 4.2% 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
- $2,925/mo
- Monthly cash flow
- -$1,180/mo
- Cap rate
- 4.2%
- Cash-on-cash
- -12.3%
- Max offer
- $346,500
Offer ≤ $346,500 (40% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading