For saleSingle family
$1,290,000
31 Scotch Pine Rd
North Oaks MN 55127
5 beds, 5 baths, 5,787 sqft
31 Scotch Pine Rd is a 5 beds, 5 baths, 5,787 sqft single family home for sale at $1,290,000 in North Oaks MN 55127. At 20% down it rents for an estimated $3,050/mo and returns -$6,159/mo a month at a 0.9% 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
- $3,050/mo
- Monthly cash flow
- -$6,159/mo
- Cap rate
- 0.9%
- Cash-on-cash
- -28.6%
- Max offer
- $366,000
Offer ≤ $366,000 (72% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading