For saleSingle family
$389,000
33843 Dancing Bear Dr
Crosslake MN 56442
4 beds, 2 baths, 2,352 sqft
33843 Dancing Bear Dr is a 4 beds, 2 baths, 2,352 sqft single family home for sale at $389,000 in Crosslake MN 56442. At 20% down it rents for an estimated $2,900/mo and returns $172/mo a month at a 7.0% 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
- $2,900/mo
- Monthly cash flow
- $172/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.6%
- Max offer
- $347,500
Offer ≤ $347,500 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.