For saleSingle family
$389,900
3050 Jandura Ave NE
Saint Michael MN 55376
3 beds, 2.5 baths, 1,831 sqft
3050 Jandura Ave NE is a 3 beds, 2.5 baths, 1,831 sqft single family home for sale at $389,900 in Saint Michael MN 55376. At 20% down it rents for an estimated $3,225/mo and returns $490/mo a month at a 8.0% 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
- $3,225/mo
- Monthly cash flow
- $490/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 7.5%
- Max offer
- $386,000
Offer ≤ $386,000 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.