Pending saleSingle family
$440,000
1006 Harvest Dr SW
Lonsdale MN 55046
4 beds, 3.5 baths, 3,115 sqft
1006 Harvest Dr SW is a 4 beds, 3.5 baths, 3,115 sqft single family home pending sale at $440,000 in Lonsdale MN 55046. At 20% down it rents for an estimated $1,325/mo and returns -$1,816/mo a month at a 1.7% 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
- $1,325/mo
- Monthly cash flow
- -$1,816/mo
- Cap rate
- 1.7%
- Cash-on-cash
- -24.8%
- Max offer
- $158,000
Offer ≤ $158,000 (64% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading