For saleSingle family
$2,800,000
440 Stubbs Bay Rd
Orono MN 55356
5 beds, 5.5 baths, 6,685 sqft
440 Stubbs Bay Rd is a 5 beds, 5.5 baths, 6,685 sqft single family home for sale at $2,800,000 in Orono MN 55356. At 20% down it rents for an estimated $3,650/mo and returns -$16,339/mo a month at a -0.3% 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
- $3,650/mo
- Monthly cash flow
- -$16,339/mo
- Cap rate
- -0.3%
- Cash-on-cash
- -35.0%
- Max offer
- $442,000
Offer ≤ $442,000 (84% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading