For saleSingle family
$419,990
11563 72nd St NE
Otsego MN 55301
3 beds, 2 baths, 1,773 sqft
11563 72nd St NE is a 3 beds, 2 baths, 1,773 sqft single family home for sale at $419,990 in Otsego MN 55301. At 20% down it rents for an estimated $2,300/mo and returns -$698/mo a month at a 4.7% 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
- $2,300/mo
- Monthly cash flow
- -$698/mo
- Cap rate
- 4.7%
- Cash-on-cash
- -10.0%
- Max offer
- $272,000
Offer ≤ $272,000 (35% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading