For saleSingle family
$549,900
20365 Eidelweiss St NW
Oak Grove MN 55011
5 beds, 4 baths, 2,894 sqft
20365 Eidelweiss St NW is a 5 beds, 4 baths, 2,894 sqft single family home for sale at $549,900 in Oak Grove MN 55011. At 20% down it rents for an estimated $3,100/mo and returns -$826/mo a month at a 4.9% 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
- $3,100/mo
- Monthly cash flow
- -$826/mo
- Cap rate
- 4.9%
- Cash-on-cash
- -9.0%
- Max offer
- $367,000
Offer ≤ $367,000 (33% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading