For saleTownhouse
$230,900
3853 232nd Ave NW Apt 107
Saint Francis MN 55070
2 beds, 1.5 baths, 1,256 sqft
3853 232nd Ave NW Apt 107 is a 2 beds, 1.5 baths, 1,256 sqft townhouse home for sale at $230,900 in Saint Francis MN 55070. At 20% down it rents for an estimated $2,200/mo and returns $403/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
- $2,200/mo
- Monthly cash flow
- $403/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 10.5%
- Max offer
- $230,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading