For saleTownhouse
$242,900
3854 232nd Ave NW Apt 109
Saint Francis MN 55070
3 beds, 2.5 baths, 1,648 sqft
3854 232nd Ave NW Apt 109 is a 3 beds, 2.5 baths, 1,648 sqft townhouse home for sale at $242,900 in Saint Francis MN 55070. At 20% down it rents for an estimated $2,500/mo and returns $567/mo a month at a 9.5% 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
- $2,500/mo
- Monthly cash flow
- $567/mo
- Cap rate
- 9.5%
- Cash-on-cash
- 14.0%
- Max offer
- $242,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading