For saleSingle family
$439,805
949 Greenlawn Ave W
Delano MN 55328
4 beds, 3 baths, 2,391 sqft
949 Greenlawn Ave W is a 4 beds, 3 baths, 2,391 sqft single family home for sale at $439,805 in Delano MN 55328. At 20% down it rents for an estimated $2,625/mo and returns -$515/mo a month at a 5.3% 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
- $2,625/mo
- Monthly cash flow
- -$515/mo
- Cap rate
- 5.3%
- Cash-on-cash
- -7.0%
- Max offer
- $310,500
Offer ≤ $310,500 (29% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading