For saleSingle family
$6,395,000
425 Oxford Rd
Orono MN 55356
5 beds, 6.5 baths, 10,505 sqft
425 Oxford Rd is a 5 beds, 6.5 baths, 10,505 sqft single family home for sale at $6,395,000 in Orono MN 55356. At 20% down it rents for an estimated $3,725/mo and returns -$41,927/mo a month at a -1.2% 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
- $3,725/mo
- Monthly cash flow
- -$41,927/mo
- Cap rate
- -1.2%
- Cash-on-cash
- -39.3%
- Max offer
- $451,500
Offer ≤ $451,500 (93% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading