For saleSingle family
$1,290,000
4 Thrush Ln
North Oaks MN 55127
3 beds, 3 baths, 3,359 sqft
4 Thrush Ln is a 3 beds, 3 baths, 3,359 sqft single family home for sale at $1,290,000 in North Oaks MN 55127. At 20% down it rents for an estimated $2,450/mo and returns -$6,759/mo a month at a 0.4% 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
- $2,450/mo
- Monthly cash flow
- -$6,759/mo
- Cap rate
- 0.4%
- Cash-on-cash
- -31.4%
- Max offer
- $295,500
Offer ≤ $295,500 (77% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading