For saleSingle family
$550,000
3528 Holly St S
Cambridge MN 55008
4 beds, 3 baths, 2,093 sqft
3528 Holly St S is a 4 beds, 3 baths, 2,093 sqft single family home for sale at $550,000 in Cambridge MN 55008. At 20% down it rents for an estimated $2,675/mo and returns -$1,251/mo a month at a 3.9% 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
- $2,675/mo
- Monthly cash flow
- -$1,251/mo
- Cap rate
- 3.9%
- Cash-on-cash
- -13.7%
- Max offer
- $317,000
Offer ≤ $317,000 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading