For saleSingle family
$742,855
91 Juniper St
Mahtomedi MN 55115
4 beds, 3.5 baths, 2,466 sqft
91 Juniper St is a 4 beds, 3.5 baths, 2,466 sqft single family home for sale at $742,855 in Mahtomedi MN 55115. At 20% down it rents for an estimated $3,500/mo and returns -$1,803/mo a month at a 3.8% 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
- $3,500/mo
- Monthly cash flow
- -$1,803/mo
- Cap rate
- 3.8%
- Cash-on-cash
- -14.6%
- Max offer
- $415,000
Offer ≤ $415,000 (44% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading