For saleSingle family
$695,000
32517 Timberlane Pt
Breezy Point MN 56472
3 beds, 2 baths, 1,191 sqft
32517 Timberlane Pt is a 3 beds, 2 baths, 1,191 sqft single family home for sale at $695,000 in Breezy Point MN 56472. At 20% down it rents for an estimated $2,400/mo and returns -$2,561/mo a month at a 2.2% 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
- $2,400/mo
- Monthly cash flow
- -$2,561/mo
- Cap rate
- 2.2%
- Cash-on-cash
- -22.1%
- Max offer
- $285,500
Offer ≤ $285,500 (59% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading