For saleSingle family
$495,000
13650 Crownline Dr NE
Prior Lake MN 55372
2 beds, 2 baths, 1,734 sqft
13650 Crownline Dr NE is a 2 beds, 2 baths, 1,734 sqft single family home for sale at $495,000 in Prior Lake MN 55372. At 20% down it rents for an estimated $2,100/mo and returns -$1,434/mo a month at a 3.2% 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
- -$1,434/mo
- Cap rate
- 3.2%
- Cash-on-cash
- -17.4%
- Max offer
- $249,000
Offer ≤ $249,000 (50% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading