For saleSingle family
$599,900
3370 191st Ln NW
Oak Grove MN 55303
5 beds, 3 baths, 4,682 sqft
3370 191st Ln NW is a 5 beds, 3 baths, 4,682 sqft single family home for sale at $599,900 in Oak Grove MN 55303. At 20% down it rents for an estimated $2,275/mo and returns -$2,008/mo a month at a 2.7% 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
- $2,275/mo
- Monthly cash flow
- -$2,008/mo
- Cap rate
- 2.7%
- Cash-on-cash
- -20.1%
- Max offer
- $270,500
Offer ≤ $270,500 (55% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading