For saleSingle family
$380,000
13454 Jonquil St NW
Andover MN 55304
4 beds, 3 baths, 2,261 sqft
13454 Jonquil St NW is a 4 beds, 3 baths, 2,261 sqft single family home for sale at $380,000 in Andover MN 55304. At 20% down it rents for an estimated $2,500/mo and returns -$213/mo a month at a 6.0% 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
- $2,500/mo
- Monthly cash flow
- -$213/mo
- Cap rate
- 6.0%
- Cash-on-cash
- -3.4%
- Max offer
- $295,500
Offer ≤ $295,500 (22% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading