For saleSingle family
$1,380,000
4210 Fairview Ln
Madison Lake MN 56063
5 beds, 6 baths, 5,329 sqft
4210 Fairview Ln is a 5 beds, 6 baths, 5,329 sqft single family home for sale at $1,380,000 in Madison Lake MN 56063. At 20% down it rents for an estimated $1,950/mo and returns -$7,901/mo a month at a -0.2% 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
- $1,950/mo
- Monthly cash flow
- -$7,901/mo
- Cap rate
- -0.2%
- Cash-on-cash
- -34.4%
- Max offer
- $236,000
Offer ≤ $236,000 (83% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading