For saleSingle family
$279,000
19761 Ermine Trl
Park Rapids MN 56470
4 beds, 2 baths, 2,264 sqft
19761 Ermine Trl is a 4 beds, 2 baths, 2,264 sqft single family home for sale at $279,000 in Park Rapids MN 56470. At 20% down it rents for an estimated $1,375/mo and returns -$617/mo a month at a 4.0% 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
- $1,375/mo
- Monthly cash flow
- -$617/mo
- Cap rate
- 4.0%
- Cash-on-cash
- -13.3%
- Max offer
- $163,000
Offer ≤ $163,000 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading