For saleSingle family
$2,495,000
18657 Revere Ave
Prior Lake MN 55372
8 beds, 7.5 baths, 8,567 sqft
18657 Revere Ave is a 8 beds, 7.5 baths, 8,567 sqft single family home for sale at $2,495,000 in Prior Lake MN 55372. At 20% down it rents for an estimated $2,100/mo and returns -$15,711/mo a month at a -0.9% 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
- $2,100/mo
- Monthly cash flow
- -$15,711/mo
- Cap rate
- -0.9%
- Cash-on-cash
- -37.8%
- Max offer
- $254,500
Offer ≤ $254,500 (90% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading