For saleSingle family
$415,000
1024 Bellaire Blvd NW
Isanti MN 55040
4 beds, 2.5 baths, 1,818 sqft
1024 Bellaire Blvd NW is a 4 beds, 2.5 baths, 1,818 sqft single family home for sale at $415,000 in Isanti MN 55040. At 20% down it rents for an estimated $2,475/mo and returns -$488/mo a month at a 5.3% 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
- $2,475/mo
- Monthly cash flow
- -$488/mo
- Cap rate
- 5.3%
- Cash-on-cash
- -7.0%
- Max offer
- $292,500
Offer ≤ $292,500 (30% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading