For saleSingle family
$650,000
22 Eagle Ridge Rd
North Oaks MN 55127
4 beds, 2.5 baths, 2,539 sqft
22 Eagle Ridge Rd is a 4 beds, 2.5 baths, 2,539 sqft single family home for sale at $650,000 in North Oaks MN 55127. At 20% down it rents for an estimated $3,075/mo and returns -$1,565/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
- $3,075/mo
- Monthly cash flow
- -$1,565/mo
- Cap rate
- 3.8%
- Cash-on-cash
- -14.4%
- Max offer
- $364,500
Offer ≤ $364,500 (44% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading