For saleTownhouse
$279,999
25539 Pine Ridge Rd
Zimmerman MN 55398
3 beds, 2.5 baths, 1,709 sqft
25539 Pine Ridge Rd is a 3 beds, 2.5 baths, 1,709 sqft townhouse home for sale at $279,999 in Zimmerman MN 55398. At 20% down it rents for an estimated $2,350/mo and returns $241/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
- $2,350/mo
- Monthly cash flow
- $241/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 5.2%
- Max offer
- $263,000
Offer ≤ $263,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.