For saleSingle family
$1,800,000
17 Monarch Ln
North Oaks MN 55127
5 beds, 5 baths, 5,804 sqft
17 Monarch Ln is a 5 beds, 5 baths, 5,804 sqft single family home for sale at $1,800,000 in North Oaks MN 55127. At 20% down it rents for an estimated $3,350/mo and returns -$9,500/mo a month at a 0.3% 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
- $3,350/mo
- Monthly cash flow
- -$9,500/mo
- Cap rate
- 0.3%
- Cash-on-cash
- -31.7%
- Max offer
- $404,500
Offer ≤ $404,500 (78% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading