For saleSingle family
$429,900
14272 308th Ave NW
Baldwin Township MN 55371
3 beds, 2 baths, 1,534 sqft
14272 308th Ave NW is a 3 beds, 2 baths, 1,534 sqft single family home for sale at $429,900 in Baldwin Township MN 55371. At 20% down it rents for an estimated $1,825/mo and returns -$1,244/mo a month at a 3.2% 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
- $1,825/mo
- Monthly cash flow
- -$1,244/mo
- Cap rate
- 3.2%
- Cash-on-cash
- -17.4%
- Max offer
- $216,500
Offer ≤ $216,500 (50% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading