For saleSingle family
$379,900
34918 444th Pl
Aitkin MN 56431
3 beds, 2 baths, 1,600 sqft
34918 444th Pl is a 3 beds, 2 baths, 1,600 sqft single family home for sale at $379,900 in Aitkin MN 56431. At 20% down it rents for an estimated $1,300/mo and returns -$1,412/mo a month at a 2.2% 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
- $1,300/mo
- Monthly cash flow
- -$1,412/mo
- Cap rate
- 2.2%
- Cash-on-cash
- -22.3%
- Max offer
- $154,500
Offer ≤ $154,500 (59% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading