For saleSingle family
$149,900
41427 390th St
Aitkin MN 56431
4 beds, 1 bath, 1,312 sqft
41427 390th St is a 4 beds, 1 bath, 1,312 sqft single family home for sale at $149,900 in Aitkin MN 56431. At 20% down it rents for an estimated $1,425/mo and returns $355/mo a month at a 9.5% 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
- $1,425/mo
- Monthly cash flow
- $355/mo
- Cap rate
- 9.5%
- Cash-on-cash
- 14.2%
- Max offer
- $149,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading