For saleSingle family
$1,100,000
14440 MN 29
Glenwood MN 56334
5 beds, 3 baths, 3,409 sqft
14440 MN 29 is a 5 beds, 3 baths, 3,409 sqft single family home for sale at $1,100,000 in Glenwood MN 56334. At 20% down it rents for an estimated $1,975/mo and returns -$5,878/mo a month at a 0.3% 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
- $1,975/mo
- Monthly cash flow
- -$5,878/mo
- Cap rate
- 0.3%
- Cash-on-cash
- -32.1%
- Max offer
- $238,500
Offer ≤ $238,500 (78% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading