For saleSingle family
$524,900
30476 138th St NW
Princeton MN 55371
3 beds, 2 baths, 1,276 sqft
30476 138th St NW is a 3 beds, 2 baths, 1,276 sqft single family home for sale at $524,900 in Princeton MN 55371. At 20% down it rents for an estimated $1,825/mo and returns -$1,922/mo a month at a 2.3% 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
- $1,825/mo
- Monthly cash flow
- -$1,922/mo
- Cap rate
- 2.3%
- Cash-on-cash
- -22.0%
- Max offer
- $217,000
Offer ≤ $217,000 (59% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading