For saleSingle family
$2,685,000
575 Kokesh Farms Rd
Orono MN 55359
5 beds, 6 baths, 5,690 sqft
575 Kokesh Farms Rd is a 5 beds, 6 baths, 5,690 sqft single family home for sale at $2,685,000 in Orono MN 55359. At 20% down it rents for an estimated $3,725/mo and returns -$15,443/mo a month at a -0.2% 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
- $3,725/mo
- Monthly cash flow
- -$15,443/mo
- Cap rate
- -0.2%
- Cash-on-cash
- -34.5%
- Max offer
- $451,500
Offer ≤ $451,500 (83% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading