For saleSingle family
$698,854
12917 295th Ave NW
Princeton MN 55371
5 beds, 4 baths, 3,154 sqft
12917 295th Ave NW is a 5 beds, 4 baths, 3,154 sqft single family home for sale at $698,854 in Princeton MN 55371. At 20% down it rents for an estimated $1,925/mo and returns -$3,064/mo a month at a 1.4% 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
- $1,925/mo
- Monthly cash flow
- -$3,064/mo
- Cap rate
- 1.4%
- Cash-on-cash
- -26.3%
- Max offer
- $230,000
Offer ≤ $230,000 (67% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading