For saleSingle family
$265,000
14820 Hope Rd SE
Osakis MN 56360
4 beds, 1.5 baths, 2,200 sqft
14820 Hope Rd SE is a 4 beds, 1.5 baths, 2,200 sqft single family home for sale at $265,000 in Osakis MN 56360. At 20% down it rents for an estimated $1,975/mo and returns $116/mo a month at a 7.0% 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
- $1,975/mo
- Monthly cash flow
- $116/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.6%
- Max offer
- $236,500
Offer ≤ $236,500 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.