For saleSingle family
$375,000
18153 203rd Ave NW
Big Lake MN 55309
3 beds, 2 baths, 2,430 sqft
18153 203rd Ave NW is a 3 beds, 2 baths, 2,430 sqft single family home for sale at $375,000 in Big Lake MN 55309. At 20% down it rents for an estimated $1,950/mo and returns -$727/mo a month at a 4.3% 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
- $1,950/mo
- Monthly cash flow
- -$727/mo
- Cap rate
- 4.3%
- Cash-on-cash
- -11.6%
- Max offer
- $231,000
Offer ≤ $231,000 (38% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading