For saleSingle family
$237,000
168 5th St NW
Forest Lake MN 55025
2 beds, 1 bath, 1,000 sqft
168 5th St NW is a 2 beds, 1 bath, 1,000 sqft single family home for sale at $237,000 in Forest Lake MN 55025. At 20% down it rents for an estimated $1,925/mo and returns $233/mo a month at a 7.8% 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
- $1,925/mo
- Monthly cash flow
- $233/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.9%
- Max offer
- $227,000
Offer ≤ $227,000 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading