For saleSingle family
$450,000
5563 Asbury St
Shoreview MN 55126
3 beds, 2 baths, 2,684 sqft
5563 Asbury St is a 3 beds, 2 baths, 2,684 sqft single family home for sale at $450,000 in Shoreview MN 55126. At 20% down it rents for an estimated $2,375/mo and returns -$837/mo a month at a 4.4% 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
- $2,375/mo
- Monthly cash flow
- -$837/mo
- Cap rate
- 4.4%
- Cash-on-cash
- -11.2%
- Max offer
- $281,000
Offer ≤ $281,000 (38% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading