For saleTownhouse
$375,000
5140 Hampton St NE
Prior Lake MN 55372
3 beds, 2.5 baths, 2,190 sqft
5140 Hampton St NE is a 3 beds, 2.5 baths, 2,190 sqft townhouse home for sale at $375,000 in Prior Lake MN 55372. At 20% down it rents for an estimated $3,000/mo and returns $229/mo a month at a 7.2% 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
- $3,000/mo
- Monthly cash flow
- $229/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 3.7%
- Max offer
- $340,500
Offer ≤ $340,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.