For saleSingle family
$8,995,000
14 Cherrywood Cir
North Oaks MN 55127
5 beds, 9 baths, 14,352 sqft
14 Cherrywood Cir is a 5 beds, 9 baths, 14,352 sqft single family home for sale at $8,995,000 in North Oaks MN 55127. At 20% down it rents for an estimated $3,075/mo and returns -$61,138/mo a month at a -1.5% 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
- $3,075/mo
- Monthly cash flow
- -$61,138/mo
- Cap rate
- -1.5%
- Cash-on-cash
- -40.8%
- Max offer
- $372,500
Offer ≤ $372,500 (96% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading