For saleSingle family
$1,850,000
440 N Arm Dr
Orono MN 55364
3 beds, 3 baths, 3,716 sqft
440 N Arm Dr is a 3 beds, 3 baths, 3,716 sqft single family home for sale at $1,850,000 in Orono MN 55364. At 20% down it rents for an estimated $3,000/mo and returns -$10,207/mo a month at a 0.0% 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
- $3,000/mo
- Monthly cash flow
- -$10,207/mo
- Cap rate
- 0.0%
- Cash-on-cash
- -33.1%
- Max offer
- $363,500
Offer ≤ $363,500 (80% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading