For saleSingle family
$300,000
8633 Interlachen Rd
Nisswa MN 56468
2 beds, 1 bath, 671 sqft
8633 Interlachen Rd is a 2 beds, 1 bath, 671 sqft single family home for sale at $300,000 in Nisswa MN 56468. At 20% down it rents for an estimated $1,450/mo and returns -$692/mo a month at a 3.9% 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
- $1,450/mo
- Monthly cash flow
- -$692/mo
- Cap rate
- 3.9%
- Cash-on-cash
- -13.8%
- Max offer
- $171,500
Offer ≤ $171,500 (43% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading