For saleSingle family
$525,000
1309 Deerview Ct SE
Lonsdale MN 55046
4 beds, 2.5 baths, 3,182 sqft
1309 Deerview Ct SE is a 4 beds, 2.5 baths, 3,182 sqft single family home for sale at $525,000 in Lonsdale MN 55046. At 20% down it rents for an estimated $1,350/mo and returns -$2,398/mo a month at a 1.2% 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
- $1,350/mo
- Monthly cash flow
- -$2,398/mo
- Cap rate
- 1.2%
- Cash-on-cash
- -27.4%
- Max offer
- $161,500
Offer ≤ $161,500 (69% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading