For saleSingle family
$470,250
12345 71st St NE
Otsego MN 55330
4 beds, 3.5 baths, 2,402 sqft
12345 71st St NE is a 4 beds, 3.5 baths, 2,402 sqft single family home for sale at $470,250 in Otsego MN 55330. At 20% down it rents for an estimated $2,575/mo and returns -$782/mo a month at a 4.7% 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
- $2,575/mo
- Monthly cash flow
- -$782/mo
- Cap rate
- 4.7%
- Cash-on-cash
- -10.0%
- Max offer
- $305,000
Offer ≤ $305,000 (35% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading