For saleSingle family
$775,000
14817 95th St NE
Otsego MN 55330
7 beds, 4 baths, 4,543 sqft
14817 95th St NE is a 7 beds, 4 baths, 4,543 sqft single family home for sale at $775,000 in Otsego MN 55330. At 20% down it rents for an estimated $3,750/mo and returns -$1,783/mo a month at a 3.9% 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
- $3,750/mo
- Monthly cash flow
- -$1,783/mo
- Cap rate
- 3.9%
- Cash-on-cash
- -13.8%
- Max offer
- $444,500
Offer ≤ $444,500 (43% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading