For saleSingle family
$464,900
3636 237th Ave NW
Saint Francis MN 55070
5 beds, 3 baths, 2,251 sqft
3636 237th Ave NW is a 5 beds, 3 baths, 2,251 sqft single family home for sale at $464,900 in Saint Francis MN 55070. At 20% down it rents for an estimated $3,100/mo and returns -$219/mo a month at a 6.1% 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
- $3,100/mo
- Monthly cash flow
- -$219/mo
- Cap rate
- 6.1%
- Cash-on-cash
- -2.8%
- Max offer
- $366,500
Offer ≤ $366,500 (21% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading