For saleSingle family
$389,900
1009 Sycamore Pl N
Cambridge MN 55008
3 beds, 2 baths, 1,944 sqft
1009 Sycamore Pl N is a 3 beds, 2 baths, 1,944 sqft single family home for sale at $389,900 in Cambridge MN 55008. At 20% down it rents for an estimated $2,225/mo and returns -$558/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
- $2,225/mo
- Monthly cash flow
- -$558/mo
- Cap rate
- 4.9%
- Cash-on-cash
- -8.6%
- Max offer
- $263,000
Offer ≤ $263,000 (33% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading