Pending saleSingle family
$150,000
11465 Lakeview Rd
Chisago City MN 55013
2 beds, 1 bath, 1,440 sqft
11465 Lakeview Rd is a 2 beds, 1 bath, 1,440 sqft single family home pending sale at $150,000 in Chisago City MN 55013. At 20% down it rents for an estimated $1,450/mo and returns $379/mo a month at a 9.7% 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
- $1,450/mo
- Monthly cash flow
- $379/mo
- Cap rate
- 9.7%
- Cash-on-cash
- 15.2%
- Max offer
- $150,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading