For saleSingle family
$359,500
44198 Mosquito Trl
Perham MN 56573
3 beds, 2 baths, 1,870 sqft
44198 Mosquito Trl is a 3 beds, 2 baths, 1,870 sqft single family home for sale at $359,500 in Perham MN 56573. At 20% down it rents for an estimated $2,500/mo and returns -$66/mo a month at a 6.4% 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
- $2,500/mo
- Monthly cash flow
- -$66/mo
- Cap rate
- 6.4%
- Cash-on-cash
- -1.1%
- Max offer
- $295,500
Offer ≤ $295,500 (18% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading