For saleSingle family
$378,000
5522 Lambert Ave NE
Albertville MN 55301
5 beds, 2 baths, 2,198 sqft
5522 Lambert Ave NE is a 5 beds, 2 baths, 2,198 sqft single family home for sale at $378,000 in Albertville MN 55301. At 20% down it rents for an estimated $3,075/mo and returns $424/mo a month at a 7.9% 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
- $3,075/mo
- Monthly cash flow
- $424/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.7%
- Max offer
- $368,000
Offer ≤ $368,000 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.