For saleSingle family
$464,900
9750 Jasmine Ave NE
Hanover MN 55341
2 beds, 2 baths, 1,436 sqft
9750 Jasmine Ave NE is a 2 beds, 2 baths, 1,436 sqft single family home for sale at $464,900 in Hanover MN 55341. At 20% down it rents for an estimated $2,175/mo and returns -$1,144/mo a month at a 3.7% 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
- $2,175/mo
- Monthly cash flow
- -$1,144/mo
- Cap rate
- 3.7%
- Cash-on-cash
- -14.8%
- Max offer
- $258,000
Offer ≤ $258,000 (45% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading