For saleSingle family
$1,799,000
36084 Barbour Ln
Pine River MN 56474
4 beds, 3 baths, 2,248 sqft
36084 Barbour Ln is a 4 beds, 3 baths, 2,248 sqft single family home for sale at $1,799,000 in Pine River MN 56474. At 20% down it rents for an estimated $1,250/mo and returns -$11,593/mo a month at a -1.1% 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
- $1,250/mo
- Monthly cash flow
- -$11,593/mo
- Cap rate
- -1.1%
- Cash-on-cash
- -38.7%
- Max offer
- $151,500
Offer ≤ $151,500 (92% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading