For saleTownhouse
$287,900
25559 3rd St W
Zimmerman MN 55398
3 beds, 2.5 baths, 1,709 sqft
25559 3rd St W is a 3 beds, 2.5 baths, 1,709 sqft townhouse home for sale at $287,900 in Zimmerman MN 55398. At 20% down it rents for an estimated $2,350/mo and returns $263/mo a month at a 7.6% 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
- $2,350/mo
- Monthly cash flow
- $263/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 5.5%
- Max offer
- $272,500
Offer ≤ $272,500 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.