For saleTownhouse
$264,900
30167 Olinda Trl
Lindstrom MN 55045
2 beds, 2 baths, 1,456 sqft
30167 Olinda Trl is a 2 beds, 2 baths, 1,456 sqft townhouse home for sale at $264,900 in Lindstrom MN 55045. At 20% down it rents for an estimated $1,450/mo and returns -$485/mo a month at a 4.5% 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
- $1,450/mo
- Monthly cash flow
- -$485/mo
- Cap rate
- 4.5%
- Cash-on-cash
- -11.0%
- Max offer
- $161,000
Offer ≤ $161,000 (39% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading