For saleSingle family
$1,079,000
11325 Interlachen Rd
Chisago City MN 55013
3 beds, 2 baths, 2,779 sqft
11325 Interlachen Rd is a 3 beds, 2 baths, 2,779 sqft single family home for sale at $1,079,000 in Chisago City MN 55013. At 20% down it rents for an estimated $1,625/mo and returns -$6,078/mo a month at a -0.1% 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
- $1,625/mo
- Monthly cash flow
- -$6,078/mo
- Cap rate
- -0.1%
- Cash-on-cash
- -33.8%
- Max offer
- $196,500
Offer ≤ $196,500 (82% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading