For saleSingle family
$383,000
11449 54th St NE
Albertville MN 55301
5 beds, 2 baths, 2,282 sqft
11449 54th St NE is a 5 beds, 2 baths, 2,282 sqft single family home for sale at $383,000 in Albertville MN 55301. At 20% down it rents for an estimated $2,850/mo and returns $116/mo a month at a 7.0% 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
- $2,850/mo
- Monthly cash flow
- $116/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 1.8%
- Max offer
- $336,500
Offer ≤ $336,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading