For saleTownhouse
$399,900
7021 Huckleberry Dr
Minnetrista MN 55331
3 beds, 3 baths, 2,347 sqft
7021 Huckleberry Dr is a 3 beds, 3 baths, 2,347 sqft townhouse home for sale at $399,900 in Minnetrista MN 55331. At 20% down it rents for an estimated $3,600/mo and returns $573/mo a month at a 8.4% 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
- $3,600/mo
- Monthly cash flow
- $573/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 8.6%
- Max offer
- $399,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading