For saleSingle family
$469,900
713 David Way NE
Isanti MN 55040
3 beds, 2 baths, 1,638 sqft
713 David Way NE is a 3 beds, 2 baths, 1,638 sqft single family home for sale at $469,900 in Isanti MN 55040. At 20% down it rents for an estimated $2,225/mo and returns -$1,130/mo a month at a 3.8% 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
- $2,225/mo
- Monthly cash flow
- -$1,130/mo
- Cap rate
- 3.8%
- Cash-on-cash
- -14.4%
- Max offer
- $263,500
Offer ≤ $263,500 (44% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading