For saleSingle family
$234,900
21195 N Clydesdale Curv
Forest Lake MN 55025
2 beds, 2 baths, 1,490 sqft
21195 N Clydesdale Curv is a 2 beds, 2 baths, 1,490 sqft single family home for sale at $234,900 in Forest Lake MN 55025. At 20% down it rents for an estimated $1,925/mo and returns $248/mo a month at a 7.9% 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
- $1,925/mo
- Monthly cash flow
- $248/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.3%
- Max offer
- $227,000
Offer ≤ $227,000 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading