For saleSingle family
$739,900
13437 295th Ave NW
Princeton MN 55371
3 beds, 2 baths, 1,860 sqft
13437 295th Ave NW is a 3 beds, 2 baths, 1,860 sqft single family home for sale at $739,900 in Princeton MN 55371. At 20% down it rents for an estimated $1,550/mo and returns -$3,732/mo a month at a 0.6% 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
- $1,550/mo
- Monthly cash flow
- -$3,732/mo
- Cap rate
- 0.6%
- Cash-on-cash
- -30.3%
- Max offer
- $186,500
Offer ≤ $186,500 (75% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading