For saleSingle family
$556,580
14762 74th Ln NE
Otsego MN 55330
5 beds, 3 baths, 2,692 sqft
14762 74th Ln NE is a 5 beds, 3 baths, 2,692 sqft single family home for sale at $556,580 in Otsego MN 55330. At 20% down it rents for an estimated $3,325/mo and returns -$648/mo a month at a 5.3% 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
- $3,325/mo
- Monthly cash flow
- -$648/mo
- Cap rate
- 5.3%
- Cash-on-cash
- -7.0%
- Max offer
- $393,500
Offer ≤ $393,500 (29% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading