For saleSingle family
$1,800,000
4080 Dahl Rd
Orono MN 55364
5 beds, 5 baths, 4,188 sqft
4080 Dahl Rd is a 5 beds, 5 baths, 4,188 sqft single family home for sale at $1,800,000 in Orono MN 55364. At 20% down it rents for an estimated $3,725/mo and returns -$9,125/mo a month at a 0.6% 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
- $3,725/mo
- Monthly cash flow
- -$9,125/mo
- Cap rate
- 0.6%
- Cash-on-cash
- -30.4%
- Max offer
- $448,500
Offer ≤ $448,500 (75% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading