For saleSingle family
$2,295,000
2735 Deer Run Trl E
Orono MN 55356
6 beds, 4.5 baths, 6,186 sqft
2735 Deer Run Trl E is a 6 beds, 4.5 baths, 6,186 sqft single family home for sale at $2,295,000 in Orono MN 55356. At 20% down it rents for an estimated $4,000/mo and returns -$12,383/mo a month at a 0.2% 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
- $4,000/mo
- Monthly cash flow
- -$12,383/mo
- Cap rate
- 0.2%
- Cash-on-cash
- -32.4%
- Max offer
- $484,000
Offer ≤ $484,000 (79% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading