For saleSingle family
$579,900
502 Pond View Dr SE
Lonsdale MN 55046
5 beds, 2.5 baths, 3,205 sqft
502 Pond View Dr SE is a 5 beds, 2.5 baths, 3,205 sqft single family home for sale at $579,900 in Lonsdale MN 55046. At 20% down it rents for an estimated $1,400/mo and returns -$2,740/mo a month at a 1.0% 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
- $1,400/mo
- Monthly cash flow
- -$2,740/mo
- Cap rate
- 1.0%
- Cash-on-cash
- -28.3%
- Max offer
- $167,500
Offer ≤ $167,500 (71% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading