Pending saleSingle family
$405,000
236 9th Ave Ct NW
Lonsdale MN 55046
3 beds, 2 baths, 1,336 sqft
236 9th Ave Ct NW is a 3 beds, 2 baths, 1,336 sqft single family home pending sale at $405,000 in Lonsdale MN 55046. At 20% down it rents for an estimated $1,225/mo and returns -$1,666/mo a month at a 1.7% 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
- $1,225/mo
- Monthly cash flow
- -$1,666/mo
- Cap rate
- 1.7%
- Cash-on-cash
- -24.7%
- Max offer
- $146,000
Offer ≤ $146,000 (64% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading