For saleSingle family
$1,316,432
118 Spring Farm Rd
North Oaks MN 55127
2 beds, 2 baths, 2,277 sqft
118 Spring Farm Rd is a 2 beds, 2 baths, 2,277 sqft single family home for sale at $1,316,432 in North Oaks MN 55127. At 20% down it rents for an estimated $2,075/mo and returns -$7,323/mo a month at a -0.0% 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
- $2,075/mo
- Monthly cash flow
- -$7,323/mo
- Cap rate
- -0.0%
- Cash-on-cash
- -33.4%
- Max offer
- $251,500
Offer ≤ $251,500 (81% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading