For saleTownhouse
$259,900
10533 74th St NE Unit 1
Albertville MN 55301
2 beds, 1.5 baths, 1,454 sqft
10533 74th St NE Unit 1 is a 2 beds, 1.5 baths, 1,454 sqft townhouse home for sale at $259,900 in Albertville MN 55301. At 20% down it rents for an estimated $2,025/mo and returns -$41/mo a month at a 6.5% 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
- $2,025/mo
- Monthly cash flow
- -$41/mo
- Cap rate
- 6.5%
- Cash-on-cash
- -1.0%
- Max offer
- $211,500
Offer ≤ $211,500 (19% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading