For saleSingle family
$459,900
2904 Silver Lake Ct NE
Saint Anthony MN 55421
4 beds, 3 baths, 3,047 sqft
2904 Silver Lake Ct NE is a 4 beds, 3 baths, 3,047 sqft single family home for sale at $459,900 in Saint Anthony MN 55421. At 20% down it rents for an estimated $2,525/mo and returns -$758/mo a month at a 4.7% 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
- $2,525/mo
- Monthly cash flow
- -$758/mo
- Cap rate
- 4.7%
- Cash-on-cash
- -9.9%
- Max offer
- $299,000
Offer ≤ $299,000 (35% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading