For saleSingle family
$578,990
1902 Arbor Lane
Carver MN 55315
4 beds, 2,692 sqft
1902 Arbor Lane is a 4 beds, 2,692 sqft single family home for sale at $578,990 in Carver MN 55315. At 20% down it rents for an estimated $3,200/mo and returns -$933/mo a month at a 4.7% 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
- $3,200/mo
- Monthly cash flow
- -$933/mo
- Cap rate
- 4.7%
- Cash-on-cash
- -9.7%
- Max offer
- $379,000
Offer ≤ $379,000 (35% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading