For saleSingle family
$799,900
4465 Bayside Rd
Orono MN 55359
3 beds, 2 baths, 2,227 sqft
4465 Bayside Rd is a 3 beds, 2 baths, 2,227 sqft single family home for sale at $799,900 in Orono MN 55359. At 20% down it rents for an estimated $2,950/mo and returns -$2,760/mo a month at a 2.5% 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
- $2,950/mo
- Monthly cash flow
- -$2,760/mo
- Cap rate
- 2.5%
- Cash-on-cash
- -20.7%
- Max offer
- $351,000
Offer ≤ $351,000 (56% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading