For saleSingle family
$599,900
4162 Kingston Rd
Rice Lake MN 55803
3 beds, 2.5 baths, 2,282 sqft
4162 Kingston Rd is a 3 beds, 2.5 baths, 2,282 sqft single family home for sale at $599,900 in Rice Lake MN 55803. At 20% down it rents for an estimated $2,325/mo and returns -$1,958/mo a month at a 2.8% 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
- $2,325/mo
- Monthly cash flow
- -$1,958/mo
- Cap rate
- 2.8%
- Cash-on-cash
- -19.6%
- Max offer
- $276,500
Offer ≤ $276,500 (54% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading