For saleSingle family
$449,900
8917 Parkview Cir
Chisago City MN 55013
3 beds, 3 baths, 2,428 sqft
8917 Parkview Cir is a 3 beds, 3 baths, 2,428 sqft single family home for sale at $449,900 in Chisago City MN 55013. At 20% down it rents for an estimated $1,625/mo and returns -$1,587/mo a month at a 2.4% 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
- -$1,587/mo
- Cap rate
- 2.4%
- Cash-on-cash
- -21.2%
- Max offer
- $193,000
Offer ≤ $193,000 (57% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading