For saleSingle family
$549,900
9910 Credit River Blvd
Prior Lake MN 55372
5 beds, 3 baths, 3,201 sqft
9910 Credit River Blvd is a 5 beds, 3 baths, 3,201 sqft single family home for sale at $549,900 in Prior Lake MN 55372. At 20% down it rents for an estimated $4,475/mo and returns $549/mo a month at a 7.9% 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
- $4,475/mo
- Monthly cash flow
- $549/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.0%
- Max offer
- $528,000
Offer ≤ $528,000 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading