For saleSingle family
$639,900
49 Nord Circle Rd
North Oaks MN 55127
4 beds, 4 baths, 3,212 sqft
49 Nord Circle Rd is a 4 beds, 4 baths, 3,212 sqft single family home for sale at $639,900 in North Oaks MN 55127. At 20% down it rents for an estimated $2,900/mo and returns -$1,668/mo a month at a 3.5% 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
- $2,900/mo
- Monthly cash flow
- -$1,668/mo
- Cap rate
- 3.5%
- Cash-on-cash
- -15.6%
- Max offer
- $344,000
Offer ≤ $344,000 (46% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading