For saleSingle family
$600,000
3200 Bent Tree Hills Dr
New Brighton MN 55112
3 beds, 3 baths, 3,199 sqft
3200 Bent Tree Hills Dr is a 3 beds, 3 baths, 3,199 sqft single family home for sale at $600,000 in New Brighton MN 55112. At 20% down it rents for an estimated $1,950/mo and returns -$2,333/mo a month at a 2.0% 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
- $1,950/mo
- Monthly cash flow
- -$2,333/mo
- Cap rate
- 2.0%
- Cash-on-cash
- -23.3%
- Max offer
- $232,500
Offer ≤ $232,500 (61% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading