For saleSingle family
$825,000
31137 Peninsula Ave
Lindstrom MN 55045
4 beds, 3 baths, 2,310 sqft
31137 Peninsula Ave is a 4 beds, 3 baths, 2,310 sqft single family home for sale at $825,000 in Lindstrom MN 55045. At 20% down it rents for an estimated $1,775/mo and returns -$4,114/mo a month at a 0.7% 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
- $1,775/mo
- Monthly cash flow
- -$4,114/mo
- Cap rate
- 0.7%
- Cash-on-cash
- -29.9%
- Max offer
- $213,500
Offer ≤ $213,500 (74% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading