For saleSingle family
$347,000
101 Northridge Dr
Kenyon MN 55946
5 beds, 2 baths, 3,508 sqft
101 Northridge Dr is a 5 beds, 2 baths, 3,508 sqft single family home for sale at $347,000 in Kenyon MN 55946. At 20% down it rents for an estimated $2,550/mo and returns $116/mo a month at a 6.9% 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
- $2,550/mo
- Monthly cash flow
- $116/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 2.0%
- Max offer
- $305,500
Offer ≤ $305,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.