For saleSingle family
$799,000
3653 Brocken Ct
Prior Lake MN 55372
6 beds, 4.5 baths, 5,193 sqft
3653 Brocken Ct is a 6 beds, 4.5 baths, 5,193 sqft single family home for sale at $799,000 in Prior Lake MN 55372. At 20% down it rents for an estimated $3,125/mo and returns -$2,579/mo a month at a 2.8% 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
- $3,125/mo
- Monthly cash flow
- -$2,579/mo
- Cap rate
- 2.8%
- Cash-on-cash
- -19.4%
- Max offer
- $371,500
Offer ≤ $371,500 (54% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading