For saleSingle family
$675,000
7654 Bennett Ct
Inver Grove Heights MN 55077
5 beds, 4 baths, 3,657 sqft
7654 Bennett Ct is a 5 beds, 4 baths, 3,657 sqft single family home for sale at $675,000 in Inver Grove Heights MN 55077. At 20% down it rents for an estimated $2,725/mo and returns -$2,094/mo a month at a 2.9% 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
- $2,725/mo
- Monthly cash flow
- -$2,094/mo
- Cap rate
- 2.9%
- Cash-on-cash
- -18.6%
- Max offer
- $323,500
Offer ≤ $323,500 (52% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading