Pending saleSingle family
$1,291,334
138 Spring Farm Rd
North Oaks MN 55127
2 beds, 2 baths, 2,291 sqft
138 Spring Farm Rd is a 2 beds, 2 baths, 2,291 sqft single family home pending sale at $1,291,334 in North Oaks MN 55127. At 20% down it rents for an estimated $2,075/mo and returns -$7,144/mo a month at a 0.0% 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
- $2,075/mo
- Monthly cash flow
- -$7,144/mo
- Cap rate
- 0.0%
- Cash-on-cash
- -33.2%
- Max offer
- $251,500
Offer ≤ $251,500 (81% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading