For saleSingle family
$775,000
28319 Lakeside Ln
Lindstrom MN 55045
3 beds, 3 baths, 2,812 sqft
28319 Lakeside Ln is a 3 beds, 3 baths, 2,812 sqft single family home for sale at $775,000 in Lindstrom MN 55045. At 20% down it rents for an estimated $1,625/mo and returns -$3,908/mo a month at a 0.6% 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
- $1,625/mo
- Monthly cash flow
- -$3,908/mo
- Cap rate
- 0.6%
- Cash-on-cash
- -30.3%
- Max offer
- $195,500
Offer ≤ $195,500 (75% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading