For saleTownhouse
$339,900
5106 Crossroads
Nisswa MN 56468
3 beds, 3 baths, 2,614 sqft
5106 Crossroads is a 3 beds, 3 baths, 2,614 sqft townhouse home for sale at $339,900 in Nisswa MN 56468. At 20% down it rents for an estimated $1,650/mo and returns -$1,051/mo a month at a 3.0% 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
- -$1,051/mo
- Cap rate
- 3.0%
- Cash-on-cash
- -18.5%
- Max offer
- $153,500
Offer ≤ $153,500 (55% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading