For saleTownhouse
$348,055
2742 Kepler Ave NE
Saint Michael MN 55376
3 beds, 2.5 baths, 1,921 sqft
2742 Kepler Ave NE is a 3 beds, 2.5 baths, 1,921 sqft townhouse home for sale at $348,055 in Saint Michael MN 55376. At 20% down it rents for an estimated $2,300/mo and returns -$307/mo a month at a 5.6% 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
- $2,300/mo
- Monthly cash flow
- -$307/mo
- Cap rate
- 5.6%
- Cash-on-cash
- -5.3%
- Max offer
- $252,000
Offer ≤ $252,000 (28% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading