For saleTownhouse
$280,000
5007 207th St N
Forest Lake MN 55025
3 beds, 1.5 baths, 1,510 sqft
5007 207th St N is a 3 beds, 1.5 baths, 1,510 sqft townhouse home for sale at $280,000 in Forest Lake MN 55025. At 20% down it rents for an estimated $2,350/mo and returns $189/mo a month at a 7.3% 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
- $2,350/mo
- Monthly cash flow
- $189/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 4.0%
- Max offer
- $256,500
Offer ≤ $256,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.