For saleSingle family
$1,750,000
4580 204th St E
Prior Lake MN 55372
5 beds, 3.5 baths, 5,179 sqft
4580 204th St E is a 5 beds, 3.5 baths, 5,179 sqft single family home for sale at $1,750,000 in Prior Lake MN 55372. At 20% down it rents for an estimated $1,850/mo and returns -$10,643/mo a month at a -0.6% 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
- -$10,643/mo
- Cap rate
- -0.6%
- Cash-on-cash
- -36.5%
- Max offer
- $224,000
Offer ≤ $224,000 (87% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading