For saleSingle family
$849,000
560 Fisher Cir
Vadnais Heights MN 55127
4 beds, 3 baths, 2,433 sqft
560 Fisher Cir is a 4 beds, 3 baths, 2,433 sqft single family home for sale at $849,000 in Vadnais Heights MN 55127. At 20% down it rents for an estimated $3,075/mo and returns -$2,986/mo a month at a 2.4% 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
- $3,075/mo
- Monthly cash flow
- -$2,986/mo
- Cap rate
- 2.4%
- Cash-on-cash
- -21.1%
- Max offer
- $366,000
Offer ≤ $366,000 (57% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading