For saleSingle family
$5,195,000
4435 N Shore Dr
Orono MN 55364
5 beds, 5.5 baths, 5,938 sqft
4435 N Shore Dr is a 5 beds, 5.5 baths, 5,938 sqft single family home for sale at $5,195,000 in Orono MN 55364. At 20% down it rents for an estimated $3,725/mo and returns -$33,361/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
- $3,725/mo
- Monthly cash flow
- -$33,361/mo
- Cap rate
- -1.0%
- Cash-on-cash
- -38.5%
- Max offer
- $451,500
Offer ≤ $451,500 (91% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading