For saleSingle family
$345,000
11800 Oak St
Chisago City MN 55013
3 beds, 2 baths, 1,300 sqft
11800 Oak St is a 3 beds, 2 baths, 1,300 sqft single family home for sale at $345,000 in Chisago City MN 55013. At 20% down it rents for an estimated $1,625/mo and returns -$838/mo a month at a 3.8% 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
- $1,625/mo
- Monthly cash flow
- -$838/mo
- Cap rate
- 3.8%
- Cash-on-cash
- -14.6%
- Max offer
- $192,500
Offer ≤ $192,500 (44% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading