For saleTownhouse
$1,395,000
25 Phoebe Ln
North Oaks MN 55127
3 beds, 3 baths, 3,851 sqft
25 Phoebe Ln is a 3 beds, 3 baths, 3,851 sqft townhouse home for sale at $1,395,000 in North Oaks MN 55127. At 20% down it rents for an estimated $2,350/mo and returns -$7,330/mo a month at a 0.4% 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
- $2,350/mo
- Monthly cash flow
- -$7,330/mo
- Cap rate
- 0.4%
- Cash-on-cash
- -31.5%
- Max offer
- $255,000
Offer ≤ $255,000 (82% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading