For saleSingle family
$1,521,000
2350 Longview Cir
Orono MN 55356
5 beds, 6 baths, 5,509 sqft
2350 Longview Cir is a 5 beds, 6 baths, 5,509 sqft single family home for sale at $1,521,000 in Orono MN 55356. At 20% down it rents for an estimated $3,725/mo and returns -$7,133/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
- -$7,133/mo
- Cap rate
- 1.0%
- Cash-on-cash
- -28.1%
- Max offer
- $446,500
Offer ≤ $446,500 (71% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading