For saleSingle family
$482,900
3087 Jandura Ave NE
Saint Michael MN 55376
4 beds, 3 baths, 2,209 sqft
3087 Jandura Ave NE is a 4 beds, 3 baths, 2,209 sqft single family home for sale at $482,900 in Saint Michael MN 55376. At 20% down it rents for an estimated $3,300/mo and returns -$147/mo a month at a 6.3% 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
- $3,300/mo
- Monthly cash flow
- -$147/mo
- Cap rate
- 6.3%
- Cash-on-cash
- -1.8%
- Max offer
- $390,000
Offer ≤ $390,000 (19% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading