For saleSingle family
$658,990
11590 19th St NE
Saint Michael MN 55376
5 beds, 3.5 baths, 4,004 sqft
11590 19th St NE is a 5 beds, 3.5 baths, 4,004 sqft single family home for sale at $658,990 in Saint Michael MN 55376. At 20% down it rents for an estimated $3,150/mo and returns -$1,554/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
- $3,150/mo
- Monthly cash flow
- -$1,554/mo
- Cap rate
- 3.8%
- Cash-on-cash
- -14.2%
- Max offer
- $373,500
Offer ≤ $373,500 (43% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading