For saleTownhouse
$465,905
23403 Ambassador Blvd NW
Saint Francis MN 55070
2 beds, 2 baths, 1,776 sqft
23403 Ambassador Blvd NW is a 2 beds, 2 baths, 1,776 sqft townhouse home for sale at $465,905 in Saint Francis MN 55070. At 20% down it rents for an estimated $2,200/mo and returns -$1,112/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
- $2,200/mo
- Monthly cash flow
- -$1,112/mo
- Cap rate
- 3.8%
- Cash-on-cash
- -14.3%
- Max offer
- $251,000
Offer ≤ $251,000 (46% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading