Pending saleSingle family
$374,900
907 Deer Ridge St NW
Lonsdale MN 55046
4 beds, 3 baths, 2,465 sqft
907 Deer Ridge St NW is a 4 beds, 3 baths, 2,465 sqft single family home pending sale at $374,900 in Lonsdale MN 55046. At 20% down it rents for an estimated $1,325/mo and returns -$1,351/mo a month at a 2.3% 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
- $1,325/mo
- Monthly cash flow
- -$1,351/mo
- Cap rate
- 2.3%
- Cash-on-cash
- -21.6%
- Max offer
- $157,500
Offer ≤ $157,500 (58% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading