For saleSingle family
$337,700
4731 W 129th St
Savage MN 55378
3 beds, 2 baths, 1,690 sqft
4731 W 129th St is a 3 beds, 2 baths, 1,690 sqft single family home for sale at $337,700 in Savage MN 55378. At 20% down it rents for an estimated $2,475/mo and returns $106/mo a month at a 6.9% 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
- $2,475/mo
- Monthly cash flow
- $106/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 1.9%
- Max offer
- $296,500
Offer ≤ $296,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.