For saleSingle family
$489,000
8485 County Road 123
Brainerd MN 56401
4 beds, 3 baths, 3,152 sqft
8485 County Road 123 is a 4 beds, 3 baths, 3,152 sqft single family home for sale at $489,000 in Brainerd MN 56401. At 20% down it rents for an estimated $2,650/mo and returns -$841/mo a month at a 4.6% 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
- $2,650/mo
- Monthly cash flow
- -$841/mo
- Cap rate
- 4.6%
- Cash-on-cash
- -10.3%
- Max offer
- $313,500
Offer ≤ $313,500 (36% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading