For saleTownhouse
$254,900
1111 Natalie Ave
Montrose MN 55363
3 beds, 2 baths, 1,764 sqft
1111 Natalie Ave is a 3 beds, 2 baths, 1,764 sqft townhouse home for sale at $254,900 in Montrose MN 55363. At 20% down it rents for an estimated $2,100/mo and returns $109/mo a month at a 7.0% 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
- $2,100/mo
- Monthly cash flow
- $109/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.6%
- Max offer
- $225,500
Offer ≤ $225,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.