For saleSingle family
$329,900
10824 1st Street Cir
Breezy Point MN 56472
4 beds, 2.5 baths, 1,760 sqft
10824 1st Street Cir is a 4 beds, 2.5 baths, 1,760 sqft single family home for sale at $329,900 in Breezy Point MN 56472. At 20% down it rents for an estimated $2,900/mo and returns $586/mo a month at a 8.6% 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
- $2,900/mo
- Monthly cash flow
- $586/mo
- Cap rate
- 8.6%
- Cash-on-cash
- 10.7%
- Max offer
- $329,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.