For saleSingle family
$539,900
2308 Shadywood Rd
Orono MN 55391
4 beds, 4 baths, 1,812 sqft
2308 Shadywood Rd is a 4 beds, 4 baths, 1,812 sqft single family home for sale at $539,900 in Orono MN 55391. At 20% down it rents for an estimated $4,475/mo and returns $621/mo a month at a 8.0% 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
- $4,475/mo
- Monthly cash flow
- $621/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 6.9%
- Max offer
- $528,000
Offer ≤ $528,000 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading