For saleSingle family
$524,900
3658 237th Ave NW
Saint Francis MN 55070
5 beds, 4 baths, 3,022 sqft
3658 237th Ave NW is a 5 beds, 4 baths, 3,022 sqft single family home for sale at $524,900 in Saint Francis MN 55070. At 20% down it rents for an estimated $3,100/mo and returns -$647/mo a month at a 5.2% 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
- -$647/mo
- Cap rate
- 5.2%
- Cash-on-cash
- -7.4%
- Max offer
- $366,500
Offer ≤ $366,500 (30% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading