For saleSingle family
$494,810
737 152nd Ln NW
Andover MN 55304
4 beds, 3 baths, 2,280 sqft
737 152nd Ln NW is a 4 beds, 3 baths, 2,280 sqft single family home for sale at $494,810 in Andover MN 55304. At 20% down it rents for an estimated $2,800/mo and returns -$732/mo a month at a 4.9% 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
- $2,800/mo
- Monthly cash flow
- -$732/mo
- Cap rate
- 4.9%
- Cash-on-cash
- -8.9%
- Max offer
- $331,500
Offer ≤ $331,500 (33% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading