For saleTownhouse
$575,000
18 Anemone Cir
North Oaks MN 55127
3 beds, 2.5 baths, 2,919 sqft
18 Anemone Cir is a 3 beds, 2.5 baths, 2,919 sqft townhouse home for sale at $575,000 in North Oaks MN 55127. At 20% down it rents for an estimated $2,375/mo and returns -$1,761/mo a month at a 3.0% 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
- $2,375/mo
- Monthly cash flow
- -$1,761/mo
- Cap rate
- 3.0%
- Cash-on-cash
- -18.4%
- Max offer
- $261,500
Offer ≤ $261,500 (55% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading