For saleSingle family
$774,900
16850 172nd St SE
Big Lake MN 55309
5 beds, 4 baths, 3,324 sqft
16850 172nd St SE is a 5 beds, 4 baths, 3,324 sqft single family home for sale at $774,900 in Big Lake MN 55309. At 20% down it rents for an estimated $2,625/mo and returns -$2,907/mo a month at a 2.2% 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
- $2,625/mo
- Monthly cash flow
- -$2,907/mo
- Cap rate
- 2.2%
- Cash-on-cash
- -22.5%
- Max offer
- $312,500
Offer ≤ $312,500 (60% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading