For saleTownhouse
$280,000
14210 Xenon St NW Unit 4
Anoka MN 55303
4 beds, 2.5 baths, 1,932 sqft
14210 Xenon St NW Unit 4 is a 4 beds, 2.5 baths, 1,932 sqft townhouse home for sale at $280,000 in Anoka MN 55303. At 20% down it rents for an estimated $2,350/mo and returns $189/mo a month at a 7.5% 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
- $2,350/mo
- Monthly cash flow
- $189/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.1%
- Max offer
- $257,000
Offer ≤ $257,000 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading