For saleSingle family
$250,000
12788 Fremont Ave
Zimmerman MN 55398
6 beds, 1.5 baths, 1,949 sqft
12788 Fremont Ave is a 6 beds, 1.5 baths, 1,949 sqft single family home for sale at $250,000 in Zimmerman MN 55398. At 20% down it rents for an estimated $3,200/mo and returns $1,447/mo a month at a 13.5% 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
- $3,200/mo
- Monthly cash flow
- $1,447/mo
- Cap rate
- 13.5%
- Cash-on-cash
- 34.7%
- Max offer
- $250,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.