For saleSingle family
$584,900
9165 270th St
Chisago City MN 55013
6 beds, 2 baths, 2,576 sqft
9165 270th St is a 6 beds, 2 baths, 2,576 sqft single family home for sale at $584,900 in Chisago City MN 55013. At 20% down it rents for an estimated $975/mo and returns -$3,200/mo a month at a 0.1% 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
- $975/mo
- Monthly cash flow
- -$3,200/mo
- Cap rate
- 0.1%
- Cash-on-cash
- -32.8%
- Max offer
- $118,000
Offer ≤ $118,000 (80% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading