For saleSingle family
$1,099,900
10 Crescent Ln
North Oaks MN 55127
5 beds, 5 baths, 3,985 sqft
10 Crescent Ln is a 5 beds, 5 baths, 3,985 sqft single family home for sale at $1,099,900 in North Oaks MN 55127. At 20% down it rents for an estimated $3,350/mo and returns -$4,502/mo a month at a 1.8% 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
- $3,350/mo
- Monthly cash flow
- -$4,502/mo
- Cap rate
- 1.8%
- Cash-on-cash
- -24.6%
- Max offer
- $400,000
Offer ≤ $400,000 (64% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading