For saleSingle family
$374,245
7401 Kaeding Ave NE
Otsego MN 55301
4 beds, 2 baths, 1,989 sqft
7401 Kaeding Ave NE is a 4 beds, 2 baths, 1,989 sqft single family home for sale at $374,245 in Otsego MN 55301. At 20% down it rents for an estimated $3,600/mo and returns $928/mo a month at a 9.6% 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
- $3,600/mo
- Monthly cash flow
- $928/mo
- Cap rate
- 9.6%
- Cash-on-cash
- 14.9%
- Max offer
- $374,245
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading