For saleSingle family
$739,900
15626 Sycamore St NW
Andover MN 55304
4 beds, 4 baths, 5,700 sqft
15626 Sycamore St NW is a 4 beds, 4 baths, 5,700 sqft single family home for sale at $739,900 in Andover MN 55304. At 20% down it rents for an estimated $2,700/mo and returns -$2,582/mo a month at a 2.5% 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
- $2,700/mo
- Monthly cash flow
- -$2,582/mo
- Cap rate
- 2.5%
- Cash-on-cash
- -20.9%
- Max offer
- $321,000
Offer ≤ $321,000 (57% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading