For saleTownhouse
$279,900
7256 Kahler Cir NE
Otsego MN 55301
4 beds, 2 baths, 1,684 sqft
7256 Kahler Cir NE is a 4 beds, 2 baths, 1,684 sqft townhouse home for sale at $279,900 in Otsego MN 55301. At 20% down it rents for an estimated $2,575/mo and returns $392/mo a month at a 8.3% 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
- $2,575/mo
- Monthly cash flow
- $392/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.4%
- Max offer
- $279,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading