For saleSingle family
$1,750,000
9225 Lake Blvd
Chisago City MN 55013
3 beds, 2 baths, 1,512 sqft
9225 Lake Blvd is a 3 beds, 2 baths, 1,512 sqft single family home for sale at $1,750,000 in Chisago City MN 55013. At 20% down it rents for an estimated $1,625/mo and returns -$10,868/mo a month at a -0.8% 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
- $1,625/mo
- Monthly cash flow
- -$10,868/mo
- Cap rate
- -0.8%
- Cash-on-cash
- -37.3%
- Max offer
- $196,500
Offer ≤ $196,500 (89% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading