For saleSingle family
$444,900
9021 Club Rd
Saint Louis Park MN 55426
3 beds, 2 baths, 1,758 sqft
9021 Club Rd is a 3 beds, 2 baths, 1,758 sqft single family home for sale at $444,900 in Saint Louis Park MN 55426. At 20% down it rents for an estimated $1,875/mo and returns -$1,301/mo a month at a 3.2% 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
- $1,875/mo
- Monthly cash flow
- -$1,301/mo
- Cap rate
- 3.2%
- Cash-on-cash
- -17.5%
- Max offer
- $222,500
Offer ≤ $222,500 (50% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading