For saleSingle family
$515,000
202 Robert St
Mahtomedi MN 55115
4 beds, 2 baths, 2,452 sqft
202 Robert St is a 4 beds, 2 baths, 2,452 sqft single family home for sale at $515,000 in Mahtomedi MN 55115. At 20% down it rents for an estimated $3,125/mo and returns -$551/mo a month at a 5.4% 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
- $3,125/mo
- Monthly cash flow
- -$551/mo
- Cap rate
- 5.4%
- Cash-on-cash
- -6.4%
- Max offer
- $369,500
Offer ≤ $369,500 (28% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading