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 $2,300/mo and returns -$585/mo a month at a 4.8% 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
- $2,300/mo
- Monthly cash flow
- -$585/mo
- Cap rate
- 4.8%
- Cash-on-cash
- -9.1%
- Max offer
- $248,500
Offer ≤ $248,500 (35% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading