For saleSingle family
$334,500
512 Pinetree Dr
Perham MN 56573
3 beds, 2 baths, 2,016 sqft
512 Pinetree Dr is a 3 beds, 2 baths, 2,016 sqft single family home for sale at $334,500 in Perham MN 56573. At 20% down it rents for an estimated $2,500/mo and returns $112/mo a month at a 7.1% 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
- $2,500/mo
- Monthly cash flow
- $112/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.0%
- Max offer
- $295,000
Offer ≤ $295,000 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading