For saleTownhouse
$249,900
987 11th Ave SW
Forest Lake MN 55025
4 beds, 1.5 baths, 1,725 sqft
987 11th Ave SW is a 4 beds, 1.5 baths, 1,725 sqft townhouse home for sale at $249,900 in Forest Lake MN 55025. At 20% down it rents for an estimated $2,800/mo and returns $912/mo a month at a 10.9% 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
- $2,800/mo
- Monthly cash flow
- $912/mo
- Cap rate
- 10.9%
- Cash-on-cash
- 21.9%
- Max offer
- $249,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.