For saleSingle family
$725,000
17826 Meadows Way SE
Prior Lake MN 55372
5 beds, 3.5 baths, 3,514 sqft
17826 Meadows Way SE is a 5 beds, 3.5 baths, 3,514 sqft single family home for sale at $725,000 in Prior Lake MN 55372. At 20% down it rents for an estimated $1,850/mo and returns -$3,326/mo a month at a 1.2% 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
- $1,850/mo
- Monthly cash flow
- -$3,326/mo
- Cap rate
- 1.2%
- Cash-on-cash
- -27.5%
- Max offer
- $221,500
Offer ≤ $221,500 (69% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading