For saleSingle family
$419,700
7399 Kaeding Ave NE
Otsego MN 55301
5 beds, 3 baths, 2,460 sqft
7399 Kaeding Ave NE is a 5 beds, 3 baths, 2,460 sqft single family home for sale at $419,700 in Otsego MN 55301. At 20% down it rents for an estimated $3,150/mo and returns $206/mo a month at a 7.1% 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
- $3,150/mo
- Monthly cash flow
- $206/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 3.0%
- Max offer
- $377,000
Offer ≤ $377,000 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.