For saleSingle family
$225,000
31880 Terrois Ln
Pequot Lakes MN 56472
3 beds, 1 bath, 1,400 sqft
31880 Terrois Ln is a 3 beds, 1 bath, 1,400 sqft single family home for sale at $225,000 in Pequot Lakes MN 56472. At 20% down it rents for an estimated $1,800/mo and returns $222/mo a month at a 7.7% 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
- $1,800/mo
- Monthly cash flow
- $222/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.9%
- Max offer
- $215,500
Offer ≤ $215,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.