For saleSingle family
$348,790
7392 Kaeding Ave NE
Otsego MN 55301
3 beds, 2 baths, 1,281 sqft
7392 Kaeding Ave NE is a 3 beds, 2 baths, 1,281 sqft single family home for sale at $348,790 in Otsego MN 55301. At 20% down it rents for an estimated $2,550/mo and returns $104/mo a month at a 6.9% 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
- $2,550/mo
- Monthly cash flow
- $104/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 1.8%
- Max offer
- $305,500
Offer ≤ $305,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.