For saleTownhouse
$499,900
12588 Masters Ln
Lindstrom MN 55045
2 beds, 2 baths, 1,526 sqft
12588 Masters Ln is a 2 beds, 2 baths, 1,526 sqft townhouse home for sale at $499,900 in Lindstrom MN 55045. At 20% down it rents for an estimated $1,450/mo and returns -$2,026/mo a month at a 1.8% 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
- $1,450/mo
- Monthly cash flow
- -$2,026/mo
- Cap rate
- 1.8%
- Cash-on-cash
- -24.3%
- Max offer
- $166,000
Offer ≤ $166,000 (67% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading