For saleSingle family
$429,380
9807 26th St NE
Saint Michael MN 55376
5 beds, 3 baths, 2,460 sqft
9807 26th St NE is a 5 beds, 3 baths, 2,460 sqft single family home for sale at $429,380 in Saint Michael MN 55376. At 20% down it rents for an estimated $3,175/mo and returns $163/mo a month at a 7.0% 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
- $3,175/mo
- Monthly cash flow
- $163/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.3%
- Max offer
- $380,500
Offer ≤ $380,500 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.