Pending saleSingle family
$400,000
800 Harvest Cir SW
Lonsdale MN 55046
4 beds, 3 baths, 1,871 sqft
800 Harvest Cir SW is a 4 beds, 3 baths, 1,871 sqft single family home pending sale at $400,000 in Lonsdale MN 55046. At 20% down it rents for an estimated $1,325/mo and returns -$1,531/mo a month at a 2.1% 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
- -$1,531/mo
- Cap rate
- 2.1%
- Cash-on-cash
- -23.0%
- Max offer
- $157,500
Offer ≤ $157,500 (61% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading