For saleSingle family
$815,000
46136 Little Pine Loop
Perham MN 56573
6 beds, 3.5 baths, 3,504 sqft
46136 Little Pine Loop is a 6 beds, 3.5 baths, 3,504 sqft single family home for sale at $815,000 in Perham MN 56573. At 20% down it rents for an estimated $2,825/mo and returns -$2,993/mo a month at a 2.3% 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
- $2,825/mo
- Monthly cash flow
- -$2,993/mo
- Cap rate
- 2.3%
- Cash-on-cash
- -22.0%
- Max offer
- $336,500
Offer ≤ $336,500 (59% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading