For saleTownhouse
$270,000
11180 76th St NE
Otsego MN 55301
3 beds, 2 baths, 1,525 sqft
11180 76th St NE is a 3 beds, 2 baths, 1,525 sqft townhouse home for sale at $270,000 in Otsego MN 55301. At 20% down it rents for an estimated $2,300/mo and returns $186/mo a month at a 7.5% 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
- $2,300/mo
- Monthly cash flow
- $186/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.1%
- Max offer
- $248,000
Offer ≤ $248,000 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading