Pending saleSingle family
$515,000
9408 Jennifer Ct
Chisago City MN 55013
5 beds, 3.5 baths, 3,311 sqft
9408 Jennifer Ct is a 5 beds, 3.5 baths, 3,311 sqft single family home pending sale at $515,000 in Chisago City MN 55013. At 20% down it rents for an estimated $850/mo and returns -$2,826/mo a month at a 0.1% 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
- $850/mo
- Monthly cash flow
- -$2,826/mo
- Cap rate
- 0.1%
- Cash-on-cash
- -32.9%
- Max offer
- $103,000
Offer ≤ $103,000 (80% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading