For saleSingle family
$415,000
14692 Yosemite Ave S
Savage MN 55378
4 beds, 2 baths, 1,931 sqft
14692 Yosemite Ave S is a 4 beds, 2 baths, 1,931 sqft single family home for sale at $415,000 in Savage MN 55378. At 20% down it rents for an estimated $2,950/mo and returns $39/mo a month at a 6.6% 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
- $2,950/mo
- Monthly cash flow
- $39/mo
- Cap rate
- 6.6%
- Cash-on-cash
- 0.6%
- Max offer
- $353,500
Offer ≤ $353,500 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.