For saleSingle family
$530,000
20125 170th St NW
Big Lake MN 55309
5 beds, 3.5 baths, 3,246 sqft
20125 170th St NW is a 5 beds, 3.5 baths, 3,246 sqft single family home for sale at $530,000 in Big Lake MN 55309. At 20% down it rents for an estimated $4,250/mo and returns $466/mo a month at a 7.7% 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
- $4,250/mo
- Monthly cash flow
- $466/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.3%
- Max offer
- $501,500
Offer ≤ $501,500 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading