For saleSingle family
$489,900
5393 Flagstaff Cir SE
Prior Lake MN 55372
4 beds, 2 baths, 2,354 sqft
5393 Flagstaff Cir SE is a 4 beds, 2 baths, 2,354 sqft single family home for sale at $489,900 in Prior Lake MN 55372. At 20% down it rents for an estimated $2,425/mo and returns -$1,072/mo a month at a 4.0% 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
- $2,425/mo
- Monthly cash flow
- -$1,072/mo
- Cap rate
- 4.0%
- Cash-on-cash
- -13.1%
- Max offer
- $287,500
Offer ≤ $287,500 (41% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading