For saleSingle family
$649,900
23737 Vintage St NW
Saint Francis MN 55070
6 beds, 3.5 baths, 4,410 sqft
23737 Vintage St NW is a 6 beds, 3.5 baths, 4,410 sqft single family home for sale at $649,900 in Saint Francis MN 55070. At 20% down it rents for an estimated $3,400/mo and returns -$1,239/mo a month at a 4.4% 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
- $3,400/mo
- Monthly cash flow
- -$1,239/mo
- Cap rate
- 4.4%
- Cash-on-cash
- -11.4%
- Max offer
- $402,500
Offer ≤ $402,500 (38% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading