For saleSingle family
$3,850,000
6 Bent Tree Ln
North Oaks MN 55127
5 beds, 4.5 baths, 7,099 sqft
6 Bent Tree Ln is a 5 beds, 4.5 baths, 7,099 sqft single family home for sale at $3,850,000 in North Oaks MN 55127. At 20% down it rents for an estimated $3,350/mo and returns -$24,134/mo a month at a -0.9% 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
- $3,350/mo
- Monthly cash flow
- -$24,134/mo
- Cap rate
- -0.9%
- Cash-on-cash
- -37.6%
- Max offer
- $406,000
Offer ≤ $406,000 (89% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading