Pending saleSingle family
$495,000
1181 Karth Lake Dr
Arden Hills MN 55112
4 beds, 2.5 baths, 2,000 sqft
1181 Karth Lake Dr is a 4 beds, 2.5 baths, 2,000 sqft single family home pending sale at $495,000 in Arden Hills MN 55112. At 20% down it rents for an estimated $2,750/mo and returns -$784/mo a month at a 4.8% 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
- $2,750/mo
- Monthly cash flow
- -$784/mo
- Cap rate
- 4.8%
- Cash-on-cash
- -9.5%
- Max offer
- $325,500
Offer ≤ $325,500 (34% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading