For saleSingle family
$285,000
520 10th Ave SE
Forest Lake MN 55025
4 beds, 2 baths, 1,152 sqft
520 10th Ave SE is a 4 beds, 2 baths, 1,152 sqft single family home for sale at $285,000 in Forest Lake MN 55025. At 20% down it rents for an estimated $2,425/mo and returns $390/mo a month at a 8.3% 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
- $2,425/mo
- Monthly cash flow
- $390/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.2%
- Max offer
- $285,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading