For saleSingle family
$639,900
15606 Pennsylvania Ave
Prior Lake MN 55372
4 beds, 4 baths, 3,236 sqft
15606 Pennsylvania Ave is a 4 beds, 4 baths, 3,236 sqft single family home for sale at $639,900 in Prior Lake MN 55372. At 20% down it rents for an estimated $2,425/mo and returns -$2,143/mo a month at a 2.6% 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
- $2,425/mo
- Monthly cash flow
- -$2,143/mo
- Cap rate
- 2.6%
- Cash-on-cash
- -20.1%
- Max offer
- $288,500
Offer ≤ $288,500 (55% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading