For saleSingle family
$1,099,000
22289 Xenia St NW
Oak Grove MN 55011
4 beds, 3.5 baths, 3,080 sqft
22289 Xenia St NW is a 4 beds, 3.5 baths, 3,080 sqft single family home for sale at $1,099,000 in Oak Grove MN 55011. At 20% down it rents for an estimated $2,800/mo and returns -$5,045/mo a month at a 1.2% 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
- $2,800/mo
- Monthly cash flow
- -$5,045/mo
- Cap rate
- 1.2%
- Cash-on-cash
- -27.5%
- Max offer
- $335,000
Offer ≤ $335,000 (70% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading