Pending saleSingle family
$1,443,000
1 Foster Pl
North Oaks MN 55127
5 beds, 4 baths, 4,956 sqft
1 Foster Pl is a 5 beds, 4 baths, 4,956 sqft single family home pending sale at $1,443,000 in North Oaks MN 55127. At 20% down it rents for an estimated $3,050/mo and returns -$7,251/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
- $3,050/mo
- Monthly cash flow
- -$7,251/mo
- Cap rate
- 0.6%
- Cash-on-cash
- -30.2%
- Max offer
- $367,000
Offer ≤ $367,000 (75% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading