For saleSingle family
$469,900
4523 89th St NE
Monticello MN 55362
5 beds, 3.5 baths, 2,694 sqft
4523 89th St NE is a 5 beds, 3.5 baths, 2,694 sqft single family home for sale at $469,900 in Monticello MN 55362. At 20% down it rents for an estimated $2,625/mo and returns -$730/mo a month at a 4.8% 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
- $2,625/mo
- Monthly cash flow
- -$730/mo
- Cap rate
- 4.8%
- Cash-on-cash
- -9.3%
- Max offer
- $310,500
Offer ≤ $310,500 (34% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading