For saleSingle family
$415,000
1405 Carlson Dr
Isanti MN 55040
5 beds, 3 baths, 2,496 sqft
1405 Carlson Dr is a 5 beds, 3 baths, 2,496 sqft single family home for sale at $415,000 in Isanti MN 55040. At 20% down it rents for an estimated $2,750/mo and returns -$213/mo a month at a 6.1% 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
- $2,750/mo
- Monthly cash flow
- -$213/mo
- Cap rate
- 6.1%
- Cash-on-cash
- -3.1%
- Max offer
- $325,000
Offer ≤ $325,000 (22% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading