For saleSingle family
$659,800
15781 Aquila Ave
Savage MN 55378
3 beds, 2.5 baths, 2,016 sqft
15781 Aquila Ave is a 3 beds, 2.5 baths, 2,016 sqft single family home for sale at $659,800 in Savage MN 55378. At 20% down it rents for an estimated $2,000/mo and returns -$2,710/mo a month at a 1.7% 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
- $2,000/mo
- Monthly cash flow
- -$2,710/mo
- Cap rate
- 1.7%
- Cash-on-cash
- -24.6%
- Max offer
- $238,500
Offer ≤ $238,500 (64% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading