For saleSingle family
$575,000
20419 Everton Trl N
Forest Lake MN 55025
5 beds, 3 baths, 3,372 sqft
20419 Everton Trl N is a 5 beds, 3 baths, 3,372 sqft single family home for sale at $575,000 in Forest Lake MN 55025. At 20% down it rents for an estimated $2,800/mo and returns -$1,305/mo a month at a 3.9% 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
- $2,800/mo
- Monthly cash flow
- -$1,305/mo
- Cap rate
- 3.9%
- Cash-on-cash
- -13.6%
- Max offer
- $332,000
Offer ≤ $332,000 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading