For saleTownhouse
$259,000
10515 64th Ln NE
Albertville MN 55301
2 beds, 2 baths, 1,832 sqft
10515 64th Ln NE is a 2 beds, 2 baths, 1,832 sqft townhouse home for sale at $259,000 in Albertville MN 55301. At 20% down it rents for an estimated $2,025/mo and returns -$53/mo a month at a 6.4% 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
- -$53/mo
- Cap rate
- 6.4%
- Cash-on-cash
- -1.2%
- Max offer
- $209,500
Offer ≤ $209,500 (19% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading