For saleSingle family
$345,000
527 Sunset Ln N
Cambridge MN 55008
3 beds, 2 baths, 2,405 sqft
527 Sunset Ln N is a 3 beds, 2 baths, 2,405 sqft single family home for sale at $345,000 in Cambridge MN 55008. At 20% down it rents for an estimated $1,975/mo and returns -$488/mo a month at a 5.0% 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
- $1,975/mo
- Monthly cash flow
- -$488/mo
- Cap rate
- 5.0%
- Cash-on-cash
- -8.5%
- Max offer
- $233,500
Offer ≤ $233,500 (32% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading