For saleSingle family
$1,725,000
800 N Brown Rd
Orono MN 55356
5 beds, 3 baths, 4,470 sqft
800 N Brown Rd is a 5 beds, 3 baths, 4,470 sqft single family home for sale at $1,725,000 in Orono MN 55356. At 20% down it rents for an estimated $3,725/mo and returns -$8,589/mo a month at a 0.7% 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
- $3,725/mo
- Monthly cash flow
- -$8,589/mo
- Cap rate
- 0.7%
- Cash-on-cash
- -29.9%
- Max offer
- $448,000
Offer ≤ $448,000 (74% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading