For saleTownhouse
$234,900
3854 232nd Ave NW Apt 103
Saint Francis MN 55070
3 beds, 3 baths, 1,309 sqft
3854 232nd Ave NW Apt 103 is a 3 beds, 3 baths, 1,309 sqft townhouse home for sale at $234,900 in Saint Francis MN 55070. At 20% down it rents for an estimated $2,500/mo and returns $621/mo a month at a 9.8% 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
- $2,500/mo
- Monthly cash flow
- $621/mo
- Cap rate
- 9.8%
- Cash-on-cash
- 15.9%
- Max offer
- $234,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading