For saleSingle family
$3,900,000
32485 Timberlane Pt
Breezy Point MN 56472
6 beds, 7 baths, 11,200 sqft
32485 Timberlane Pt is a 6 beds, 7 baths, 11,200 sqft single family home for sale at $3,900,000 in Breezy Point MN 56472. At 20% down it rents for an estimated $2,850/mo and returns -$24,991/mo a month at a -1.0% 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
- $2,850/mo
- Monthly cash flow
- -$24,991/mo
- Cap rate
- -1.0%
- Cash-on-cash
- -38.4%
- Max offer
- $345,000
Offer ≤ $345,000 (91% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading