For saleSingle family
$380,000
20095 Truman Dr
Big Lake MN 55309
5 beds, 3 baths, 2,428 sqft
20095 Truman Dr is a 5 beds, 3 baths, 2,428 sqft single family home for sale at $380,000 in Big Lake MN 55309. At 20% down it rents for an estimated $2,625/mo and returns -$88/mo a month at a 6.4% 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
- $2,625/mo
- Monthly cash flow
- -$88/mo
- Cap rate
- 6.4%
- Cash-on-cash
- -1.4%
- Max offer
- $310,000
Offer ≤ $310,000 (18% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading