For saleSingle family
$500,000
19813 English Ave N
Forest Lake MN 55025
5 beds, 3 baths, 2,285 sqft
19813 English Ave N is a 5 beds, 3 baths, 2,285 sqft single family home for sale at $500,000 in Forest Lake MN 55025. At 20% down it rents for an estimated $2,800/mo and returns -$769/mo a month at a 4.8% 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
- $2,800/mo
- Monthly cash flow
- -$769/mo
- Cap rate
- 4.8%
- Cash-on-cash
- -9.2%
- Max offer
- $331,500
Offer ≤ $331,500 (34% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading