For saleSingle family
$7,195,000
2425 N Shore Dr
Orono MN 55391
6 beds, 6.5 baths, 4,522 sqft
2425 N Shore Dr is a 6 beds, 6.5 baths, 4,522 sqft single family home for sale at $7,195,000 in Orono MN 55391. At 20% down it rents for an estimated $4,075/mo and returns -$47,288/mo a month at a -1.2% 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
- $4,075/mo
- Monthly cash flow
- -$47,288/mo
- Cap rate
- -1.2%
- Cash-on-cash
- -39.4%
- Max offer
- $493,500
Offer ≤ $493,500 (93% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading