For saleSingle family
$469,000
26138 Birch Ave
Nisswa MN 56468
3 beds, 2 baths, 2,671 sqft
26138 Birch Ave is a 3 beds, 2 baths, 2,671 sqft single family home for sale at $469,000 in Nisswa MN 56468. At 20% down it rents for an estimated $1,650/mo and returns -$1,698/mo a month at a 2.3% 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
- $1,650/mo
- Monthly cash flow
- -$1,698/mo
- Cap rate
- 2.3%
- Cash-on-cash
- -21.7%
- Max offer
- $196,500
Offer ≤ $196,500 (58% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading