For saleSingle family
$330,000
16551 Franklin Trl SE
Prior Lake MN 55372
3 beds, 2 baths, 1,845 sqft
16551 Franklin Trl SE is a 3 beds, 2 baths, 1,845 sqft single family home for sale at $330,000 in Prior Lake MN 55372. At 20% down it rents for an estimated $1,500/mo and returns -$856/mo a month at a 3.6% 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
- $1,500/mo
- Monthly cash flow
- -$856/mo
- Cap rate
- 3.6%
- Cash-on-cash
- -15.6%
- Max offer
- $178,000
Offer ≤ $178,000 (46% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading