For saleSingle family
$675,000
73 Deer Hills Ct
North Oaks MN 55127
4 beds, 4 baths, 3,167 sqft
73 Deer Hills Ct is a 4 beds, 4 baths, 3,167 sqft single family home for sale at $675,000 in North Oaks MN 55127. At 20% down it rents for an estimated $3,125/mo and returns -$1,694/mo a month at a 3.7% 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
- $3,125/mo
- Monthly cash flow
- -$1,694/mo
- Cap rate
- 3.7%
- Cash-on-cash
- -15.1%
- Max offer
- $370,500
Offer ≤ $370,500 (45% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading