For saleSingle family
$424,999
33025 County Road 39
Breezy Point MN 56472
2 beds, 1 bath, 1,200 sqft
33025 County Road 39 is a 2 beds, 1 bath, 1,200 sqft single family home for sale at $424,999 in Breezy Point MN 56472. At 20% down it rents for an estimated $1,975/mo and returns -$1,059/mo a month at a 3.7% 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
- $1,975/mo
- Monthly cash flow
- -$1,059/mo
- Cap rate
- 3.7%
- Cash-on-cash
- -15.0%
- Max offer
- $234,000
Offer ≤ $234,000 (45% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading