For saleSingle family
$424,900
600 Utah Ave S
Golden Valley MN 55426
3 beds, 2 baths, 1,314 sqft
600 Utah Ave S is a 3 beds, 2 baths, 1,314 sqft single family home for sale at $424,900 in Golden Valley MN 55426. At 20% down it rents for an estimated $2,200/mo and returns -$833/mo a month at a 4.3% 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
- $2,200/mo
- Monthly cash flow
- -$833/mo
- Cap rate
- 4.3%
- Cash-on-cash
- -11.8%
- Max offer
- $260,500
Offer ≤ $260,500 (39% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading