For saleSingle family
$625,000
33067 Nueman Trl
Lindstrom MN 55045
3 beds, 2 baths, 1,780 sqft
33067 Nueman Trl is a 3 beds, 2 baths, 1,780 sqft single family home for sale at $625,000 in Lindstrom MN 55045. At 20% down it rents for an estimated $1,625/mo and returns -$2,837/mo a month at a 1.2% 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
- $1,625/mo
- Monthly cash flow
- -$2,837/mo
- Cap rate
- 1.2%
- Cash-on-cash
- -27.2%
- Max offer
- $194,500
Offer ≤ $194,500 (69% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading