For saleTownhouse
$214,900
10442 64th Ln NE
Albertville MN 55301
2 beds, 1.5 baths, 1,422 sqft
10442 64th Ln NE is a 2 beds, 1.5 baths, 1,422 sqft townhouse home for sale at $214,900 in Albertville MN 55301. At 20% down it rents for an estimated $1,925/mo and returns $164/mo a month at a 7.4% 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
- $1,925/mo
- Monthly cash flow
- $164/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 4.6%
- Max offer
- $199,000
Offer ≤ $199,000 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.