For saleSingle family
$1,450,000
22617 Hole in the Day Dr
Nisswa MN 56468
4 beds, 4 baths, 3,504 sqft
22617 Hole in the Day Dr is a 4 beds, 4 baths, 3,504 sqft single family home for sale at $1,450,000 in Nisswa MN 56468. At 20% down it rents for an estimated $1,850/mo and returns -$8,501/mo a month at a -0.4% 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
- $1,850/mo
- Monthly cash flow
- -$8,501/mo
- Cap rate
- -0.4%
- Cash-on-cash
- -35.2%
- Max offer
- $224,000
Offer ≤ $224,000 (85% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading