For saleTownhouse
$319,900
12655 Pond View Rd
Zimmerman MN 55398
4 beds, 2.5 baths, 1,709 sqft
12655 Pond View Rd is a 4 beds, 2.5 baths, 1,709 sqft townhouse home for sale at $319,900 in Zimmerman MN 55398. At 20% down it rents for an estimated $2,625/mo and returns $254/mo a month at a 7.5% 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
- $2,625/mo
- Monthly cash flow
- $254/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.8%
- Max offer
- $298,000
Offer ≤ $298,000 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.