For saleTownhouse
$394,900
10263 Kittredge Pkwy NE
Albertville MN 55301
2 beds, 2 baths, 1,654 sqft
10263 Kittredge Pkwy NE is a 2 beds, 2 baths, 1,654 sqft townhouse home for sale at $394,900 in Albertville MN 55301. At 20% down it rents for an estimated $2,025/mo and returns -$942/mo a month at a 3.8% 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
- $2,025/mo
- Monthly cash flow
- -$942/mo
- Cap rate
- 3.8%
- Cash-on-cash
- -14.3%
- Max offer
- $212,500
Offer ≤ $212,500 (46% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading