For saleSingle family
$1,200,000
45212 N Little Pine Rd
Perham MN 56573
4 beds, 3 baths, 3,324 sqft
45212 N Little Pine Rd is a 4 beds, 3 baths, 3,324 sqft single family home for sale at $1,200,000 in Perham MN 56573. At 20% down it rents for an estimated $2,800/mo and returns -$5,767/mo a month at a 0.9% 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
- $2,800/mo
- Monthly cash flow
- -$5,767/mo
- Cap rate
- 0.9%
- Cash-on-cash
- -28.8%
- Max offer
- $336,000
Offer ≤ $336,000 (72% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading