For saleSingle family
$440,000
4021 Jason Ave NE
Saint Michael MN 55376
5 beds, 3 baths, 2,822 sqft
4021 Jason Ave NE is a 5 beds, 3 baths, 2,822 sqft single family home for sale at $440,000 in Saint Michael MN 55376. At 20% down it rents for an estimated $3,075/mo and returns -$11/mo a month at a 6.5% 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
- $3,075/mo
- Monthly cash flow
- -$11/mo
- Cap rate
- 6.5%
- Cash-on-cash
- -0.2%
- Max offer
- $368,500
Offer ≤ $368,500 (16% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.