For saleSingle family
$325,000
3122 174th Ave NW
Andover MN 55304
4 beds, 2 baths, 1,923 sqft
3122 174th Ave NW is a 4 beds, 2 baths, 1,923 sqft single family home for sale at $325,000 in Andover MN 55304. At 20% down it rents for an estimated $3,200/mo and returns $880/mo a month at a 9.9% 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
- $3,200/mo
- Monthly cash flow
- $880/mo
- Cap rate
- 9.9%
- Cash-on-cash
- 16.2%
- Max offer
- $325,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading