For saleSingle family
$419,900
1423 Victory Ln NE
Isanti MN 55040
3 beds, 2 baths, 1,794 sqft
1423 Victory Ln NE is a 3 beds, 2 baths, 1,794 sqft single family home for sale at $419,900 in Isanti MN 55040. At 20% down it rents for an estimated $2,225/mo and returns -$773/mo a month at a 4.5% 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
- $2,225/mo
- Monthly cash flow
- -$773/mo
- Cap rate
- 4.5%
- Cash-on-cash
- -11.0%
- Max offer
- $263,500
Offer ≤ $263,500 (37% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading