For saleSingle family
$300,000
17760 182nd Ave NW
Big Lake MN 55309
5 beds, 1 bath, 1,888 sqft
17760 182nd Ave NW is a 5 beds, 1 bath, 1,888 sqft single family home for sale at $300,000 in Big Lake MN 55309. At 20% down it rents for an estimated $3,350/mo and returns $1,208/mo a month at a 11.5% 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
- $3,350/mo
- Monthly cash flow
- $1,208/mo
- Cap rate
- 11.5%
- Cash-on-cash
- 24.2%
- Max offer
- $300,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading