For saleTownhouse
$850,000
5490 Lost Lake Ln
Mound MN 55364
3 beds, 4 baths, 2,266 sqft
5490 Lost Lake Ln is a 3 beds, 4 baths, 2,266 sqft townhouse home for sale at $850,000 in Mound MN 55364. At 20% down it rents for an estimated $3,000/mo and returns -$3,088/mo a month at a 2.3% 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
- $3,000/mo
- Monthly cash flow
- -$3,088/mo
- Cap rate
- 2.3%
- Cash-on-cash
- -21.8%
- Max offer
- $326,500
Offer ≤ $326,500 (62% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading