For saleTownhouse
$454,900
12745 292nd Ln
Lindstrom MN 55045
3 beds, 2 baths, 1,760 sqft
12745 292nd Ln is a 3 beds, 2 baths, 1,760 sqft townhouse home for sale at $454,900 in Lindstrom MN 55045. At 20% down it rents for an estimated $1,625/mo and returns -$1,550/mo a month at a 2.6% 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
- $1,625/mo
- Monthly cash flow
- -$1,550/mo
- Cap rate
- 2.6%
- Cash-on-cash
- -20.4%
- Max offer
- $187,500
Offer ≤ $187,500 (59% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading