Pending saleSingle family
$354,900
435 Lilac Ln
Madison Lake MN 56063
4 beds, 2 baths, 2,220 sqft
435 Lilac Ln is a 4 beds, 2 baths, 2,220 sqft single family home pending sale at $354,900 in Madison Lake MN 56063. At 20% down it rents for an estimated $1,775/mo and returns -$759/mo a month at a 4.1% 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
- $1,775/mo
- Monthly cash flow
- -$759/mo
- Cap rate
- 4.1%
- Cash-on-cash
- -12.8%
- Max offer
- $210,000
Offer ≤ $210,000 (41% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading