For saleSingle family
$499,000
11265 68th St NE
Albertville MN 55301
4 beds, 3.5 baths, 3,319 sqft
11265 68th St NE is a 4 beds, 3.5 baths, 3,319 sqft single family home for sale at $499,000 in Albertville MN 55301. At 20% down it rents for an estimated $2,575/mo and returns -$987/mo a month at a 4.3% 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
- $2,575/mo
- Monthly cash flow
- -$987/mo
- Cap rate
- 4.3%
- Cash-on-cash
- -11.9%
- Max offer
- $305,000
Offer ≤ $305,000 (39% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading