For saleSingle family
$249,900
14412 Laurian Ln
Brainerd MN 56401
5 beds, 1.5 baths, 2,580 sqft
14412 Laurian Ln is a 5 beds, 1.5 baths, 2,580 sqft single family home for sale at $249,900 in Brainerd MN 56401. At 20% down it rents for an estimated $1,800/mo and returns $47/mo a month at a 6.7% 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
- $1,800/mo
- Monthly cash flow
- $47/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 1.1%
- Max offer
- $215,500
Offer ≤ $215,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.