For saleSingle family
$13,900,000
1535 Bohns Point Rd
Orono MN 55391
6 beds, 7.5 baths, 9,541 sqft
1535 Bohns Point Rd is a 6 beds, 7.5 baths, 9,541 sqft single family home for sale at $13,900,000 in Orono MN 55391. At 20% down it rents for an estimated $4,075/mo and returns -$95,154/mo a month at a -1.5% 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
- $4,075/mo
- Monthly cash flow
- -$95,154/mo
- Cap rate
- -1.5%
- Cash-on-cash
- -41.1%
- Max offer
- $493,500
Offer ≤ $493,500 (96% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading