For saleSingle family
$454,900
31930 Tucker St NE
Cambridge MN 55008
3 beds, 2 baths, 1,892 sqft
31930 Tucker St NE is a 3 beds, 2 baths, 1,892 sqft single family home for sale at $454,900 in Cambridge MN 55008. At 20% down it rents for an estimated $2,300/mo and returns -$947/mo a month at a 4.2% 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
- $2,300/mo
- Monthly cash flow
- -$947/mo
- Cap rate
- 4.2%
- Cash-on-cash
- -12.5%
- Max offer
- $272,500
Offer ≤ $272,500 (40% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading