For saleSingle family
$279,999
23176 Gladiola St NW
Saint Francis MN 55070
3 beds, 2 baths, 1,512 sqft
23176 Gladiola St NW is a 3 beds, 2 baths, 1,512 sqft single family home for sale at $279,999 in Saint Francis MN 55070. At 20% down it rents for an estimated $2,500/mo and returns $501/mo a month at a 8.8% 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
- $2,500/mo
- Monthly cash flow
- $501/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 10.7%
- Max offer
- $279,999
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading