For saleSingle family
$385,000
5440 Brooks Cir SE
Prior Lake MN 55372
4 beds, 2 baths, 2,350 sqft
5440 Brooks Cir SE is a 4 beds, 2 baths, 2,350 sqft single family home for sale at $385,000 in Prior Lake MN 55372. At 20% down it rents for an estimated $1,675/mo and returns -$1,073/mo a month at a 3.3% 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
- $1,675/mo
- Monthly cash flow
- -$1,073/mo
- Cap rate
- 3.3%
- Cash-on-cash
- -16.7%
- Max offer
- $198,500
Offer ≤ $198,500 (48% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading