For saleSingle family
$225,000
5565 85th Ave
Princeton MN 55371
1,450 sqft
5565 85th Ave is a 1,450 sqft single family home for sale at $225,000 in Princeton MN 55371. At 20% down it rents for an estimated $1,375/mo and returns -$231/mo a month at a 5.4% 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
- $1,375/mo
- Monthly cash flow
- -$231/mo
- Cap rate
- 5.4%
- Cash-on-cash
- -6.2%
- Max offer
- $162,500
Offer ≤ $162,500 (28% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading