For saleSingle family
$420,000
8689 146th Ln NW
Anoka MN 55303
5 beds, 3 baths, 2,824 sqft
8689 146th Ln NW is a 5 beds, 3 baths, 2,824 sqft single family home for sale at $420,000 in Anoka MN 55303. At 20% down it rents for an estimated $3,350/mo and returns $352/mo a month at a 7.7% 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
- $3,350/mo
- Monthly cash flow
- $352/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.0%
- Max offer
- $395,500
Offer ≤ $395,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading