For saleSingle family
$449,696
4907 Jandura Bay NE
Saint Michael MN 55376
3 beds, 2 baths, 1,783 sqft
4907 Jandura Bay NE is a 3 beds, 2 baths, 1,783 sqft single family home for sale at $449,696 in Saint Michael MN 55376. At 20% down it rents for an estimated $3,225/mo and returns $71/mo a month at a 6.7% 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
- $3,225/mo
- Monthly cash flow
- $71/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 0.9%
- Max offer
- $386,500
Offer ≤ $386,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.