For saleTownhouse
$355,115
2744 Kepler Ave NE
Saint Michael MN 55376
3 beds, 2.5 baths, 2,070 sqft
2744 Kepler Ave NE is a 3 beds, 2.5 baths, 2,070 sqft townhouse home for sale at $355,115 in Saint Michael MN 55376. At 20% down it rents for an estimated $2,300/mo and returns -$354/mo a month at a 5.5% 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
- $2,300/mo
- Monthly cash flow
- -$354/mo
- Cap rate
- 5.5%
- Cash-on-cash
- -6.0%
- Max offer
- $252,500
Offer ≤ $252,500 (29% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading