For saleSingle family
$769,500
28329 Lakeside Ln
Lindstrom MN 55045
4 beds, 3 baths, 3,020 sqft
28329 Lakeside Ln is a 4 beds, 3 baths, 3,020 sqft single family home for sale at $769,500 in Lindstrom MN 55045. At 20% down it rents for an estimated $2,100/mo and returns -$3,393/mo a month at a 1.4% 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
- $2,100/mo
- Monthly cash flow
- -$3,393/mo
- Cap rate
- 1.4%
- Cash-on-cash
- -26.5%
- Max offer
- $251,000
Offer ≤ $251,000 (67% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading