For saleSingle family
$1,200,000
11526 54th St SE
Clear Lake MN 55319
5 beds, 4 baths, 3,861 sqft
11526 54th St SE is a 5 beds, 4 baths, 3,861 sqft single family home for sale at $1,200,000 in Clear Lake MN 55319. At 20% down it rents for an estimated $1,600/mo and returns -$6,967/mo a month at a -0.3% 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
- $1,600/mo
- Monthly cash flow
- -$6,967/mo
- Cap rate
- -0.3%
- Cash-on-cash
- -34.8%
- Max offer
- $193,500
Offer ≤ $193,500 (84% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading