For saleSingle family
$584,900
8952 Indian Rd NW
Rice MN 56367
3 beds, 3 baths, 2,607 sqft
8952 Indian Rd NW is a 3 beds, 3 baths, 2,607 sqft single family home for sale at $584,900 in Rice MN 56367. At 20% down it rents for an estimated $1,250/mo and returns -$2,925/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
- $1,250/mo
- Monthly cash flow
- -$2,925/mo
- Cap rate
- 0.7%
- Cash-on-cash
- -30.0%
- Max offer
- $150,000
Offer ≤ $150,000 (74% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading