For saleSingle family
$1,295,000
18061 Langford Blvd
Jordan MN 55352
2 beds, 2 baths, 1,903 sqft
18061 Langford Blvd is a 2 beds, 2 baths, 1,903 sqft single family home for sale at $1,295,000 in Jordan MN 55352. At 20% down it rents for an estimated $1,325/mo and returns -$7,920/mo a month at a -0.7% 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
- $1,325/mo
- Monthly cash flow
- -$7,920/mo
- Cap rate
- -0.7%
- Cash-on-cash
- -36.7%
- Max offer
- $160,500
Offer ≤ $160,500 (88% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading