For saleSingle family
$324,900
30958 Pequot Blvd
Pequot Lakes MN 56472
4 beds, 1.5 baths, 2,095 sqft
30958 Pequot Blvd is a 4 beds, 1.5 baths, 2,095 sqft single family home for sale at $324,900 in Pequot Lakes MN 56472. At 20% down it rents for an estimated $2,800/mo and returns $481/mo a month at a 8.4% 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
- $2,800/mo
- Monthly cash flow
- $481/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 8.9%
- Max offer
- $324,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading