For saleTownhouse
$240,000
3854 232nd Ave NW Apt 101
Saint Francis MN 55070
3 beds, 2.5 baths
3854 232nd Ave NW Apt 101 is a 3 beds, 2.5 baths townhouse home for sale at $240,000 in Saint Francis MN 55070. At 20% down it rents for an estimated $2,500/mo and returns $643/mo a month at a 9.9% 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
- $2,500/mo
- Monthly cash flow
- $643/mo
- Cap rate
- 9.9%
- Cash-on-cash
- 16.1%
- Max offer
- $240,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading