For saleTownhouse
$485,000
3106 Zuni Way NW
Anoka MN 55303
2 beds, 2 baths, 1,653 sqft
3106 Zuni Way NW is a 2 beds, 2 baths, 1,653 sqft townhouse home for sale at $485,000 in Anoka MN 55303. At 20% down it rents for an estimated $1,350/mo and returns -$2,090/mo a month at a 1.5% 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
- $1,350/mo
- Monthly cash flow
- -$2,090/mo
- Cap rate
- 1.5%
- Cash-on-cash
- -25.9%
- Max offer
- $145,500
Offer ≤ $145,500 (70% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading