For saleSingle family
$614,900
22855 171st St NW
Big Lake MN 55309
4 beds, 4 baths, 3,115 sqft
22855 171st St NW is a 4 beds, 4 baths, 3,115 sqft single family home for sale at $614,900 in Big Lake MN 55309. At 20% down it rents for an estimated $2,175/mo and returns -$2,215/mo a month at a 2.3% 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
- $2,175/mo
- Monthly cash flow
- -$2,215/mo
- Cap rate
- 2.3%
- Cash-on-cash
- -21.6%
- Max offer
- $259,000
Offer ≤ $259,000 (58% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading