For saleSingle family
$519,900
1440 Indian Oaks Trl
Arden Hills MN 55112
4 beds, 3 baths, 2,580 sqft
1440 Indian Oaks Trl is a 4 beds, 3 baths, 2,580 sqft single family home for sale at $519,900 in Arden Hills MN 55112. At 20% down it rents for an estimated $2,700/mo and returns -$1,011/mo a month at a 4.3% 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
- $2,700/mo
- Monthly cash flow
- -$1,011/mo
- Cap rate
- 4.3%
- Cash-on-cash
- -11.7%
- Max offer
- $320,000
Offer ≤ $320,000 (38% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading