For saleTownhouse
$399,900
31740 Madison Rd
Lindstrom MN 55045
2 beds, 2 baths, 1,389 sqft
31740 Madison Rd is a 2 beds, 2 baths, 1,389 sqft townhouse home for sale at $399,900 in Lindstrom MN 55045. At 20% down it rents for an estimated $1,450/mo and returns -$1,387/mo a month at a 2.5% 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
- $1,450/mo
- Monthly cash flow
- -$1,387/mo
- Cap rate
- 2.5%
- Cash-on-cash
- -20.8%
- Max offer
- $162,000
Offer ≤ $162,000 (59% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading