For saleTownhouse
$329,900
620 Tomahawk Ct
Madison Lake MN 56063
3 beds, 3 baths, 2,712 sqft
620 Tomahawk Ct is a 3 beds, 3 baths, 2,712 sqft townhouse home for sale at $329,900 in Madison Lake MN 56063. At 20% down it rents for an estimated $1,575/mo and returns -$859/mo a month at a 3.5% 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
- $1,575/mo
- Monthly cash flow
- -$859/mo
- Cap rate
- 3.5%
- Cash-on-cash
- -15.6%
- Max offer
- $168,500
Offer ≤ $168,500 (49% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading