For saleSingle family
$550,000
11187 Lindo Trl
Lindstrom MN 55045
4 beds, 2 baths, 3,040 sqft
11187 Lindo Trl is a 4 beds, 2 baths, 3,040 sqft single family home for sale at $550,000 in Lindstrom MN 55045. At 20% down it rents for an estimated $1,775/mo and returns -$2,151/mo a month at a 2.0% 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
- $1,775/mo
- Monthly cash flow
- -$2,151/mo
- Cap rate
- 2.0%
- Cash-on-cash
- -23.5%
- Max offer
- $211,500
Offer ≤ $211,500 (62% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading