For saleSingle family
$299,900
4654 Forest Hills Cir
Nisswa MN 56468
3 beds, 1 bath, 1,758 sqft
4654 Forest Hills Cir is a 3 beds, 1 bath, 1,758 sqft single family home for sale at $299,900 in Nisswa MN 56468. At 20% down it rents for an estimated $1,650/mo and returns -$491/mo a month at a 4.7% 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
- -$491/mo
- Cap rate
- 4.7%
- Cash-on-cash
- -9.8%
- Max offer
- $195,000
Offer ≤ $195,000 (35% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading