For saleTownhouse
$299,900
7817 W 145th St
Savage MN 55378
3 beds, 2.5 baths, 1,593 sqft
7817 W 145th St is a 3 beds, 2.5 baths, 1,593 sqft townhouse home for sale at $299,900 in Savage MN 55378. At 20% down it rents for an estimated $2,475/mo and returns $94/mo a month at a 6.9% 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
- $2,475/mo
- Monthly cash flow
- $94/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 1.9%
- Max offer
- $261,000
Offer ≤ $261,000 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.