For saleSingle family
$259,900
25 5th Ave SE
Osseo MN 55369
5 beds, 2 baths, 1,677 sqft
25 5th Ave SE is a 5 beds, 2 baths, 1,677 sqft single family home for sale at $259,900 in Osseo MN 55369. At 20% down it rents for an estimated $2,975/mo and returns $1,120/mo a month at a 11.8% 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
- $2,975/mo
- Monthly cash flow
- $1,120/mo
- Cap rate
- 11.8%
- Cash-on-cash
- 25.8%
- Max offer
- $259,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading