For saleSingle family
$179,900
3967 Brown St
Pequot Lakes MN 56472
3 beds, 1 bath, 910 sqft
3967 Brown St is a 3 beds, 1 bath, 910 sqft single family home for sale at $179,900 in Pequot Lakes MN 56472. At 20% down it rents for an estimated $2,400/mo and returns $1,116/mo a month at a 14.1% 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
- $2,400/mo
- Monthly cash flow
- $1,116/mo
- Cap rate
- 14.1%
- Cash-on-cash
- 37.2%
- Max offer
- $179,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading