For saleSingle family
$439,900
695 Aspen Ln
Montrose MN 55363
3 beds, 2.5 baths, 1,623 sqft
695 Aspen Ln is a 3 beds, 2.5 baths, 1,623 sqft single family home for sale at $439,900 in Montrose MN 55363. At 20% down it rents for an estimated $2,000/mo and returns -$1,140/mo a month at a 3.6% 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
- $2,000/mo
- Monthly cash flow
- -$1,140/mo
- Cap rate
- 3.6%
- Cash-on-cash
- -15.6%
- Max offer
- $237,000
Offer ≤ $237,000 (46% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading