For saleTownhouse
$799,900
46 Osprey Ct
North Oaks MN 55127
3 beds, 3 baths, 2,828 sqft
46 Osprey Ct is a 3 beds, 3 baths, 2,828 sqft townhouse home for sale at $799,900 in North Oaks MN 55127. At 20% down it rents for an estimated $2,450/mo and returns -$3,430/mo a month at a 1.5% 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
- $2,450/mo
- Monthly cash flow
- -$3,430/mo
- Cap rate
- 1.5%
- Cash-on-cash
- -25.7%
- Max offer
- $242,500
Offer ≤ $242,500 (70% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading