For saleSingle family
$399,900
313 5th St
Pine River MN 56474
2 beds, 3 baths, 1,278 sqft
313 5th St is a 2 beds, 3 baths, 1,278 sqft single family home for sale at $399,900 in Pine River MN 56474. At 20% down it rents for an estimated $1,125/mo and returns -$1,730/mo a month at a 1.5% 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
- $1,125/mo
- Monthly cash flow
- -$1,730/mo
- Cap rate
- 1.5%
- Cash-on-cash
- -26.0%
- Max offer
- $134,500
Offer ≤ $134,500 (66% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading