For saleSingle family
$2,395,000
25128 Nisswa Lake Ln
Nisswa MN 56468
5 beds, 3 baths, 3,976 sqft
25128 Nisswa Lake Ln is a 5 beds, 3 baths, 3,976 sqft single family home for sale at $2,395,000 in Nisswa MN 56468. At 20% down it rents for an estimated $2,050/mo and returns -$15,047/mo a month at a -0.9% 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
- $2,050/mo
- Monthly cash flow
- -$15,047/mo
- Cap rate
- -0.9%
- Cash-on-cash
- -37.7%
- Max offer
- $248,000
Offer ≤ $248,000 (90% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading