For saleSingle family
$679,000
24773 Cove Trl
Nisswa MN 56468
5 beds, 3 baths, 4,176 sqft
24773 Cove Trl is a 5 beds, 3 baths, 4,176 sqft single family home for sale at $679,000 in Nisswa MN 56468. At 20% down it rents for an estimated $2,050/mo and returns -$2,797/mo a month at a 1.7% 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
- $2,050/mo
- Monthly cash flow
- -$2,797/mo
- Cap rate
- 1.7%
- Cash-on-cash
- -24.7%
- Max offer
- $244,500
Offer ≤ $244,500 (64% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading