For saleSingle family
$374,600
26900 Sunset Valley Rd
Pequot Lakes MN 56472
3 beds, 2 baths, 1,620 sqft
26900 Sunset Valley Rd is a 3 beds, 2 baths, 1,620 sqft single family home for sale at $374,600 in Pequot Lakes MN 56472. At 20% down it rents for an estimated $2,400/mo and returns -$274/mo a month at a 5.8% 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
- -$274/mo
- Cap rate
- 5.8%
- Cash-on-cash
- -4.4%
- Max offer
- $283,500
Offer ≤ $283,500 (24% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading