For saleTownhouse
$315,000
5237 207th St N
Forest Lake MN 55025
4 beds, 2.5 baths, 1,863 sqft
5237 207th St N is a 4 beds, 2.5 baths, 1,863 sqft townhouse home for sale at $315,000 in Forest Lake MN 55025. At 20% down it rents for an estimated $2,800/mo and returns $399/mo a month at a 8.0% 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
- $2,800/mo
- Monthly cash flow
- $399/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 7.6%
- Max offer
- $312,000
Offer ≤ $312,000 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.