For saleSingle family
$438,175
1201 Honeysuckle Ln SE
Cambridge MN 55008
3 beds, 2 baths, 1,543 sqft
1201 Honeysuckle Ln SE is a 3 beds, 2 baths, 1,543 sqft single family home for sale at $438,175 in Cambridge MN 55008. At 20% down it rents for an estimated $2,300/mo and returns -$828/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
- $2,300/mo
- Monthly cash flow
- -$828/mo
- Cap rate
- 4.4%
- Cash-on-cash
- -11.3%
- Max offer
- $272,500
Offer ≤ $272,500 (38% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading