For saleSingle family
$1,035,895
15788 Aquila Ave
Savage MN 55378
4 beds, 5 baths, 4,727 sqft
15788 Aquila Ave is a 4 beds, 5 baths, 4,727 sqft single family home for sale at $1,035,895 in Savage MN 55378. At 20% down it rents for an estimated $2,425/mo and returns -$4,970/mo a month at a 0.9% 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
- $2,425/mo
- Monthly cash flow
- -$4,970/mo
- Cap rate
- 0.9%
- Cash-on-cash
- -28.8%
- Max offer
- $291,000
Offer ≤ $291,000 (72% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading