For saleSingle family
$275,000
10656 Ottawa Trl
Breezy Point MN 56472
4 beds, 2 baths, 1,611 sqft
10656 Ottawa Trl is a 4 beds, 2 baths, 1,611 sqft single family home for sale at $275,000 in Breezy Point MN 56472. At 20% down it rents for an estimated $2,800/mo and returns $837/mo a month at a 10.3% 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
- $837/mo
- Cap rate
- 10.3%
- Cash-on-cash
- 18.3%
- Max offer
- $275,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading