For saleSingle family
$329,900
1001 Sunrise Cir NE
Park Rapids MN 56470
5 beds, 3 baths, 2,804 sqft
1001 Sunrise Cir NE is a 5 beds, 3 baths, 2,804 sqft single family home for sale at $329,900 in Park Rapids MN 56470. At 20% down it rents for an estimated $1,225/mo and returns -$1,130/mo a month at a 2.6% 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
- $1,225/mo
- Monthly cash flow
- -$1,130/mo
- Cap rate
- 2.6%
- Cash-on-cash
- -20.6%
- Max offer
- $145,500
Offer ≤ $145,500 (56% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading