Pending saleSingle family
$305,000
701 Ballantyne Ln NE
Spring Lake Park MN 55432
3 beds, 1 bath, 992 sqft
701 Ballantyne Ln NE is a 3 beds, 1 bath, 992 sqft single family home pending sale at $305,000 in Spring Lake Park MN 55432. At 20% down it rents for an estimated $2,075/mo and returns -$102/mo a month at a 6.3% 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
- $2,075/mo
- Monthly cash flow
- -$102/mo
- Cap rate
- 6.3%
- Cash-on-cash
- -2.0%
- Max offer
- $245,000
Offer ≤ $245,000 (20% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading