For saleTownhouse
$212,000
5940 Fernwood St
Shoreview MN 55126
2 beds, 1 bath, 1,152 sqft
5940 Fernwood St is a 2 beds, 1 bath, 1,152 sqft townhouse home for sale at $212,000 in Shoreview MN 55126. At 20% down it rents for an estimated $1,950/mo and returns $149/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
- $1,950/mo
- Monthly cash flow
- $149/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.2%
- Max offer
- $195,000
Offer ≤ $195,000 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading