For saleSingle family
$349,900
3412 Silver Lake Rd NE
Saint Anthony MN 55418
3 beds, 2 baths, 2,520 sqft
3412 Silver Lake Rd NE is a 3 beds, 2 baths, 2,520 sqft single family home for sale at $349,900 in Saint Anthony MN 55418. At 20% down it rents for an estimated $1,900/mo and returns -$598/mo a month at a 4.6% 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
- $1,900/mo
- Monthly cash flow
- -$598/mo
- Cap rate
- 4.6%
- Cash-on-cash
- -10.3%
- Max offer
- $225,000
Offer ≤ $225,000 (36% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading