For saleTownhouse
$225,000
21157 S Clydesdale Curv
Forest Lake MN 55025
2 beds, 1.5 baths, 1,364 sqft
21157 S Clydesdale Curv is a 2 beds, 1.5 baths, 1,364 sqft townhouse home for sale at $225,000 in Forest Lake MN 55025. At 20% down it rents for an estimated $2,000/mo and returns $161/mo a month at a 7.5% 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
- $2,000/mo
- Monthly cash flow
- $161/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.3%
- Max offer
- $207,500
Offer ≤ $207,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading