For saleSingle family
$419,900
696 Aspen Ln
Montrose MN 55363
3 beds, 2 baths, 1,647 sqft
696 Aspen Ln is a 3 beds, 2 baths, 1,647 sqft single family home for sale at $419,900 in Montrose MN 55363. At 20% down it rents for an estimated $2,000/mo and returns -$998/mo a month at a 3.8% 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
- $2,000/mo
- Monthly cash flow
- -$998/mo
- Cap rate
- 3.8%
- Cash-on-cash
- -14.3%
- Max offer
- $237,000
Offer ≤ $237,000 (44% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading