Pending saleSingle family
$849,900
4309 Colleen Ct
Arden Hills MN 55112
4 beds, 3.5 baths, 4,359 sqft
4309 Colleen Ct is a 4 beds, 3.5 baths, 4,359 sqft single family home pending sale at $849,900 in Arden Hills MN 55112. At 20% down it rents for an estimated $2,675/mo and returns -$3,392/mo a month at a 1.9% 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
- $2,675/mo
- Monthly cash flow
- -$3,392/mo
- Cap rate
- 1.9%
- Cash-on-cash
- -23.9%
- Max offer
- $319,000
Offer ≤ $319,000 (62% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading