For saleSingle family
$677,000
20 Deer Hills Dr
North Oaks MN 55127
3 beds, 4 baths, 3,596 sqft
20 Deer Hills Dr is a 3 beds, 4 baths, 3,596 sqft single family home for sale at $677,000 in North Oaks MN 55127. At 20% down it rents for an estimated $2,700/mo and returns -$2,133/mo a month at a 2.9% 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
- $2,700/mo
- Monthly cash flow
- -$2,133/mo
- Cap rate
- 2.9%
- Cash-on-cash
- -18.9%
- Max offer
- $321,000
Offer ≤ $321,000 (53% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading