For saleSingle family
$2,900,000
32756 Northwoods Ln
Breezy Point MN 56472
4 beds, 4 baths, 3,915 sqft
32756 Northwoods Ln is a 4 beds, 4 baths, 3,915 sqft single family home for sale at $2,900,000 in Breezy Point MN 56472. At 20% down it rents for an estimated $2,800/mo and returns -$17,902/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
- $2,800/mo
- Monthly cash flow
- -$17,902/mo
- Cap rate
- -0.7%
- Cash-on-cash
- -37.0%
- Max offer
- $339,000
Offer ≤ $339,000 (88% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading