Pending saleSingle family
$808,820
Kiowa St NW
Oak Grove MN 55303
4 beds, 3 baths, 3,592 sqft
Kiowa St NW is a 4 beds, 3 baths, 3,592 sqft single family home pending sale at $808,820 in Oak Grove MN 55303. At 20% down it rents for an estimated $2,800/mo and returns -$2,974/mo a month at a 2.3% 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
- $2,800/mo
- Monthly cash flow
- -$2,974/mo
- Cap rate
- 2.3%
- Cash-on-cash
- -22.1%
- Max offer
- $333,500
Offer ≤ $333,500 (59% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading