For saleSingle family
$414,900
1500 Woods Rd NE
Isanti MN 55040
5 beds, 3 baths, 2,270 sqft
1500 Woods Rd NE is a 5 beds, 3 baths, 2,270 sqft single family home for sale at $414,900 in Isanti MN 55040. At 20% down it rents for an estimated $2,850/mo and returns -$112/mo a month at a 6.3% 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
- $2,850/mo
- Monthly cash flow
- -$112/mo
- Cap rate
- 6.3%
- Cash-on-cash
- -1.6%
- Max offer
- $336,500
Offer ≤ $336,500 (19% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading