For saleSingle family
$429,135
2587 Jandell Ave NE
Saint Michael MN 55376
4 beds, 2 baths, 2,505 sqft
2587 Jandell Ave NE is a 4 beds, 2 baths, 2,505 sqft single family home for sale at $429,135 in Saint Michael MN 55376. At 20% down it rents for an estimated $3,300/mo and returns $237/mo a month at a 7.3% 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
- $237/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.3%
- Max offer
- $389,500
Offer ≤ $389,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading