For saleSingle family
$485,000
24340 Fawn Trl
Forest Lake MN 55025
3 beds, 3 baths, 2,015 sqft
24340 Fawn Trl is a 3 beds, 3 baths, 2,015 sqft single family home for sale at $485,000 in Forest Lake MN 55025. At 20% down it rents for an estimated $2,200/mo and returns -$1,262/mo a month at a 3.5% 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
- $2,200/mo
- Monthly cash flow
- -$1,262/mo
- Cap rate
- 3.5%
- Cash-on-cash
- -15.6%
- Max offer
- $261,000
Offer ≤ $261,000 (46% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading