For saleTownhouse
$344,900
22323 Cameo Ct
Forest Lake MN 55025
5 beds, 3 baths, 2,422 sqft
22323 Cameo Ct is a 5 beds, 3 baths, 2,422 sqft townhouse home for sale at $344,900 in Forest Lake MN 55025. At 20% down it rents for an estimated $3,100/mo and returns $508/mo a month at a 8.3% 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
- $3,100/mo
- Monthly cash flow
- $508/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.8%
- Max offer
- $344,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.