For saleSingle family
$1,099,990
4 W Pleasant Lake Rd
North Oaks MN 55127
4 beds, 5 baths, 5,312 sqft
4 W Pleasant Lake Rd is a 4 beds, 5 baths, 5,312 sqft single family home for sale at $1,099,990 in North Oaks MN 55127. At 20% down it rents for an estimated $3,075/mo and returns -$4,778/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
- $3,075/mo
- Monthly cash flow
- -$4,778/mo
- Cap rate
- 1.5%
- Cash-on-cash
- -26.1%
- Max offer
- $367,500
Offer ≤ $367,500 (67% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading