For saleTownhouse
$325,000
27763 Woodland Dr
Chisago City MN 55013
2 beds, 2 baths, 1,228 sqft
27763 Woodland Dr is a 2 beds, 2 baths, 1,228 sqft townhouse home for sale at $325,000 in Chisago City MN 55013. At 20% down it rents for an estimated $1,450/mo and returns -$981/mo a month at a 3.0% 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
- $1,450/mo
- Monthly cash flow
- -$981/mo
- Cap rate
- 3.0%
- Cash-on-cash
- -18.1%
- Max offer
- $149,500
Offer ≤ $149,500 (54% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading