For saleSingle family
$475,000
8166 Martin Ave NE
Otsego MN 55330
4 beds, 3 baths, 2,103 sqft
8166 Martin Ave NE is a 4 beds, 3 baths, 2,103 sqft single family home for sale at $475,000 in Otsego MN 55330. At 20% down it rents for an estimated $3,000/mo and returns -$391/mo a month at a 5.7% 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
- $3,000/mo
- Monthly cash flow
- -$391/mo
- Cap rate
- 5.7%
- Cash-on-cash
- -4.9%
- Max offer
- $354,500
Offer ≤ $354,500 (25% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading