For saleSingle family
$325,000
18225 234 1/2 Ave NW
Big Lake MN 55309
2 beds, 2 baths, 1,418 sqft
18225 234 1/2 Ave NW is a 2 beds, 2 baths, 1,418 sqft single family home for sale at $325,000 in Big Lake MN 55309. At 20% down it rents for an estimated $1,725/mo and returns -$595/mo a month at a 4.5% 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
- $1,725/mo
- Monthly cash flow
- -$595/mo
- Cap rate
- 4.5%
- Cash-on-cash
- -11.0%
- Max offer
- $204,000
Offer ≤ $204,000 (37% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading