For saleTownhouse
$385,000
5202 Hampton St NE
Prior Lake MN 55372
3 beds, 2.5 baths, 1,871 sqft
5202 Hampton St NE is a 3 beds, 2.5 baths, 1,871 sqft townhouse home for sale at $385,000 in Prior Lake MN 55372. At 20% down it rents for an estimated $3,000/mo and returns $163/mo a month at a 7.0% 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
- $3,000/mo
- Monthly cash flow
- $163/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.5%
- Max offer
- $340,500
Offer ≤ $340,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.