For saleSingle family
$535,000
6108 Bittersweet Ln
Nisswa MN 56468
4 beds, 2 baths, 2,115 sqft
6108 Bittersweet Ln is a 4 beds, 2 baths, 2,115 sqft single family home for sale at $535,000 in Nisswa MN 56468. At 20% down it rents for an estimated $1,775/mo and returns -$2,044/mo a month at a 2.1% 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
- $1,775/mo
- Monthly cash flow
- -$2,044/mo
- Cap rate
- 2.1%
- Cash-on-cash
- -22.9%
- Max offer
- $211,500
Offer ≤ $211,500 (60% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading